| Revenue | DKK 120K | -55% |
| EBITDA | DKK 320K | -22% |
| Net profit | DKK 247K | -22% |
| Total assets | DKK 3M | +10% |
| Equity | DKK 1,5M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | 228 | 118 | 60 | 111 | 207 | 240 | 191 | 243 | 123 | 256 | 269 | 120 |
| Staff expenses | -102 | -4 | -27 | -4 | -3 | -12 | -1 | -2 | -2 | -3 | -0 | -3 | -0 |
| EBITDA | 74 | 224 | 91 | 56 | 108 | 195 | 239 | 189 | 242 | 513 | 256 | 409 | 320 |
| Depreciation & amort. | -113 | -79 | -79 | -83 | -83 | -86 | -84 | -95 | -87 | -0 | -0 | -0 | -0 |
| EBIT | -39 | 145 | 12 | -28 | 24 | 109 | 156 | 94 | 155 | 513 | 256 | 409 | 320 |
| Net financials | -201 | -68 | -58 | -67 | -68 | -65 | -63 | -36 | -12 | -6 | -6 | -1 | -2 |
| Profit before tax | -240 | 77 | -46 | -95 | -43 | 44 | 92 | 58 | 143 | 507 | 250 | 408 | 317 |
| Tax | -56 | 19 | -12 | -22 | -9 | 10 | 20 | 13 | 31 | 113 | 55 | 90 | 70 |
| Net profit | -184 | 58 | -34 | -73 | -34 | 34 | 72 | 45 | 111 | 394 | 195 | 318 | 247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.545 | 2.414 | 2.363 | 2.419 | 2.340 | 2.240 | 2.217 | 2.084 | 2.121 | 2.530 | 2.536 | 2.694 | 2.967 |
| Equity | -104 | -46 | -81 | 80 | 46 | 80 | 152 | 197 | 309 | 774 | 969 | 1.288 | 1.535 |
| Long-term debt | 1.940 | 1.940 | 1.960 | 1.960 | 1.781 | 1.666 | 1.549 | 1.458 | 1.329 | 1.096 | 972 | 849 | 727 |
| Short-term debt | 710 | 519 | 477 | 367 | 498 | 474 | 491 | 401 | 450 | 497 | 409 | 318 | 399 |
| Total debt | 2.649 | 2.459 | 2.437 | 2.328 | 2.279 | 2.140 | 2.041 | 1.858 | 1.778 | 1.593 | 1.381 | 1.167 | 1.126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Macema Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Andreasen | Management | 0 companies |