| Revenue | DKK 790K | +3% |
| EBITDA | DKK 790K | +3% |
| Net profit | DKK 755K | +306% |
| Total assets | DKK 25M | -5% |
| Equity | DKK 7,9M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 613 | 383 | 461 | 636 | 854 | 1.215 | 1.354 | 763 | 605 | 804 | 669 | 777 | 768 | 790 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 613 | 383 | 461 | 636 | 854 | 1.215 | 1.354 | 763 | 605 | 804 | 649 | 777 | 768 | 790 |
| Depreciation & amort. | 1.085 | -404 | 336 | -503 | -252 | -879 | -690 | -562 | -328 | -440 | -386 | -323 | -215 | -214 |
| EBIT | -472 | -21 | 125 | 133 | 602 | 336 | 664 | 201 | 277 | 364 | 263 | 454 | 554 | 576 |
| Net financials | -381 | 158 | 136 | 175 | 63 | -87 | -47 | 21 | -353 | 1.142 | 141 | -1.390 | -339 | 405 |
| Profit before tax | -853 | 137 | 264 | 308 | 666 | 249 | 617 | 222 | -76 | 1.506 | 404 | -936 | 215 | 980 |
| Tax | 12 | 22 | 85 | 66 | 181 | 55 | 120 | 14 | -60 | 42 | -1 | 12 | 29 | 225 |
| Net profit | -865 | 115 | 179 | 243 | 485 | 194 | 497 | 208 | -16 | 1.464 | 405 | -948 | 186 | 755 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.232 | 7.100 | 7.245 | 7.763 | 8.815 | 11.545 | 13.142 | 13.072 | 20.943 | 21.510 | 28.623 | 26.415 | 26.390 | 24.974 |
| Equity | 5.421 | 5.356 | 5.439 | 5.583 | 5.967 | 6.057 | 6.448 | 6.549 | 6.423 | 7.774 | 8.065 | 6.999 | 7.185 | 7.940 |
| Long-term debt | 1.479 | 1.390 | 1.375 | 1.660 | 1.730 | 2.856 | 5.702 | 5.384 | 8.275 | 8.004 | 9.373 | 8.353 | 16.504 | 15.550 |
| Short-term debt | 321 | 353 | 431 | 511 | 1.119 | 2.632 | 991 | 1.139 | 6.245 | 5.733 | 11.186 | 11.063 | 2.701 | 1.260 |
| Total debt | 1.800 | 1.744 | 1.806 | 2.171 | 2.848 | 5.488 | 6.693 | 6.523 | 14.520 | 13.737 | 20.559 | 19.417 | 19.205 | 16.809 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| John Christian Danielsen | Management | 0 companies |
| Peter Schjørring-Thyssen | Board of Directors | 0 companies |