| Revenue | DKK 2,5M | -338% |
| EBITDA | DKK 2,3M | +326% |
| Net profit | DKK 2,3M | +301% |
| Total assets | DKK 25,9M | -10% |
| Equity | DKK 15,3M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -185 | -339 | -290 | -280 | -404 | -355 | -372 | -445 | -546 | -315 | -1.048 | -644 | -1.033 | 2.461 |
| Staff expenses | -0 | -75 | -43 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -185 | -414 | -333 | -280 | -404 | -355 | -372 | -445 | -546 | -315 | -1.048 | -644 | -1.033 | 2.335 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -185 | -414 | -333 | -280 | -404 | -355 | -372 | -445 | -546 | -315 | -1.048 | -644 | -1.033 | 2.335 |
| Net financials | -130 | -192 | -175 | -169 | -154 | -150 | -149 | -138 | -122 | -106 | -92 | -102 | -106 | -168 |
| Profit before tax | -316 | -605 | -508 | -449 | -557 | -506 | -521 | -583 | -668 | -421 | -1.140 | -746 | -1.139 | 2.294 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -316 | -605 | -508 | -449 | -557 | -506 | -521 | -583 | -668 | -421 | -1.140 | -746 | -1.139 | 2.294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.017 | 28.769 | 28.759 | 28.850 | 28.858 | 28.776 | 28.669 | 28.868 | 28.786 | 28.765 | 28.875 | 28.651 | 28.688 | 25.919 |
| Equity | 20.807 | 20.201 | 19.693 | 19.244 | 18.687 | 18.181 | 17.661 | 17.077 | 16.410 | 15.988 | 14.848 | 14.102 | 12.964 | 15.258 |
| Long-term debt | 38 | 29 | 29 | 21 | 21 | 21 | 4.871 | 4.271 | 3.671 | 3.071 | 2.178 | 1.150 | 0 | 0 |
| Short-term debt | 8.172 | 8.539 | 9.037 | 9.585 | 10.149 | 10.573 | 6.138 | 7.520 | 8.706 | 9.705 | 11.848 | 13.399 | 15.724 | 10.662 |
| Total debt | 8.210 | 8.568 | 9.066 | 9.606 | 10.170 | 10.594 | 11.009 | 11.791 | 12.377 | 12.777 | 14.026 | 14.549 | 15.724 | 10.662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2011 | — | — |
LB Management | Management | 2011 | — | — |
FJ Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AJK HOLDING GRENAA ApS | Company | 33.3% | 33.3% | 2011 |
Lars Bager Holding ApS | Company | 33.3% | 33.3% | 2011 |
HESØ INVEST A/S | Company | 33.3% | 33.3% | 2011 |
HESØ UDVIKLING A/S | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Munk Thomsen | Management | 0 companies |
| Lars Bager | Management | 0 companies |
| Frank Jørgen Larsen | Management | 0 companies |