| Revenue | DKK 1,2M | -11% |
| EBITDA | DKK 414K | -8% |
| Net profit | DKK 62,8M | +2604% |
| Total assets | DKK 262,7M | +35% |
| Equity | DKK 255,5M | +32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 5.822 | 5.022 | 11.579 | 5.179 | 12.485 | 50.797 | 21.402 | 1.375 | 956 | 1.061 | 1.174 | 1.326 | 1.187 |
| Staff expenses | -0 | -0 | -388 | -682 | -625 | -1.137 | -1.220 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -3.347 | 1.062 | 7.986 | 2.218 | 8.112 | 42.511 | 16.631 | -613 | -209 | 77 | 242 | 448 | 414 |
| Depreciation & amort. | -0 | -0 | -0 | -3.413 | -718 | -684 | -501 | -429 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -3.347 | 1.062 | 4.573 | 1.500 | 7.428 | 42.010 | 16.202 | -613 | -209 | 77 | 242 | 448 | 414 |
| Net financials | 0 | -568 | -7.728 | -3.303 | -5.360 | 1.040 | -11.309 | -50.198 | 52.888 | 24.727 | -13.670 | 24.284 | 2.702 | 80.140 |
| Profit before tax | — | -3.915 | -6.666 | 1.270 | -3.860 | 8.468 | 30.702 | -33.996 | 52.275 | 24.518 | -13.593 | 24.526 | 3.150 | 80.555 |
| Tax | -0 | -888 | -341 | 1.221 | 354 | 2.572 | 9.162 | 6.706 | 11.522 | 5.394 | -2.999 | 5.395 | 599 | 17.624 |
| Net profit | — | -3.027 | -6.325 | 49 | -4.214 | 5.896 | 21.539 | -40.702 | 40.753 | 19.124 | -10.594 | 19.131 | 2.321 | 62.762 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 235.881 | 211.900 | 195.083 | 183.696 | 193.886 | 173.517 | 130.880 | 178.794 | 185.202 | 174.401 | 194.538 | 194.798 | 262.680 |
| Equity | — | 147.700 | 141.248 | 141.468 | 137.021 | 142.999 | 164.695 | 123.993 | 164.746 | 183.870 | 173.277 | 192.407 | 193.729 | 255.490 |
| Long-term debt | 0 | 8.143 | 7.820 | 5.988 | 1.964 | 1.915 | 0 | 6 | 13 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 80.038 | 62.832 | 47.627 | 44.710 | 48.972 | 4.041 | 6.881 | 14.034 | 1.332 | 1.125 | 2.131 | 1.070 | 7.189 |
| Total debt | 0 | 88.181 | 70.652 | 53.615 | 46.674 | 50.887 | 4.041 | 6.887 | 14.047 | 1.332 | 1.125 | 2.131 | 1.070 | 7.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2023 | — | — |
LA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jess Thiersen | Management | 0 companies |
| Leif Anders Olsen | Management | 0 companies |
| Søren Østergaard Sørensen | Board of Directors | 0 companies |
| Jens Christian Plenov | Board of Directors | 0 companies |
| Arne Groes | Board of Directors | 0 companies |
| Jørgen Leif Cadovius | Chairman | 0 companies |