| Revenue | DKK 309K | -18% |
| EBITDA | DKK 309K | -18% |
| Net profit | DKK -29K | -187% |
| Total assets | DKK 4,8M | -14% |
| Equity | DKK 1,3M | -30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 46 | 67 | 99 | 191 | 183 | 223 | 349 | 243 | 363 | 334 | 384 | 378 | 309 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18 | 44 | 67 | 99 | 191 | 183 | 223 | 340 | 243 | 363 | 334 | 384 | 378 | 309 |
| Depreciation & amort. | -0 | -0 | -7 | -32 | -42 | -43 | -52 | -60 | -61 | -66 | -66 | -69 | -73 | -69 |
| EBIT | 18 | 44 | 60 | 67 | 148 | 140 | 171 | 279 | 182 | 297 | 268 | 314 | 306 | 239 |
| Net financials | -17 | -8 | -51 | -112 | -94 | -82 | -90 | -124 | -204 | -88 | 459 | -168 | -261 | -259 |
| Profit before tax | 1 | 36 | 9 | -45 | 55 | 58 | 81 | 156 | -22 | 209 | 727 | 146 | 45 | -20 |
| Tax | -1 | 9 | -2 | -33 | 35 | 6 | 11 | 72 | 0 | 47 | 162 | 34 | 11 | 10 |
| Net profit | 2 | 27 | 11 | -13 | 19 | 52 | 69 | 84 | -23 | 162 | 566 | 112 | 34 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 656 | 691 | 1.168 | 3.419 | 3.507 | 3.480 | 5.267 | 4.894 | 4.821 | 5.048 | 4.970 | 4.844 | 5.593 | 4.826 |
| Equity | — | 109 | 120 | 909 | 929 | 981 | 1.050 | 955 | 932 | 1.094 | 1.659 | 1.771 | 1.805 | 1.267 |
| Long-term debt | 1.078 | 1.078 | 957 | 2.096 | 1.957 | 1.801 | 3.219 | 5.824 | 6.493 | 3.279 | 2.689 | 2.596 | 3.196 | 3.068 |
| Short-term debt | 35 | 44 | 92 | 223 | 396 | 482 | 802 | 771 | 482 | 509 | 469 | 340 | 470 | 491 |
| Total debt | 1.113 | 1.121 | 1.048 | 2.320 | 2.353 | 2.283 | 4.021 | 6.595 | 6.975 | 3.788 | 3.158 | 2.936 | 3.666 | 3.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2011 | — | — |
DA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THYGE ANDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
Jacob Balch Holding ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Balch Petersen | Management | 0 companies |
| David Andersen | Management | 0 companies |