| Revenue | DKK 1,3M | -4% |
| EBITDA | DKK 705K | -7% |
| Net profit | DKK -1,1M | -132% |
| Total assets | DKK 51,5M | +68% |
| Equity | DKK 6,1M | -15% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | 309 | 322 | 331 | 332 | 326 | 319 | 313 | 560 | 694 | 634 | 1.460 | 1.351 | 1.297 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -57 | -373 | -595 | -592 |
| EBITDA | -27 | 309 | 322 | 331 | 332 | 326 | 319 | 313 | 560 | 694 | 577 | 1.088 | 756 | 705 |
| Depreciation & amort. | 13 | -161 | -162 | -162 | -164 | -171 | -148 | -180 | -298 | -358 | -331 | -607 | -642 | -643 |
| EBIT | -39 | 149 | 161 | 170 | 168 | 155 | 171 | 133 | 262 | 337 | 245 | 481 | 114 | 61 |
| Net financials | 536 | -135 | 187 | 506 | 998 | 593 | 2.668 | 1.391 | 3.577 | 95.008 | 40.185 | -758 | -697 | -1.303 |
| Profit before tax | 497 | 13 | 348 | 675 | 1.166 | 748 | 2.839 | 1.524 | 3.839 | 95.344 | 40.430 | -277 | -583 | -1.242 |
| Tax | -58 | -52 | -33 | -25 | -17 | -19 | -16 | -40 | -46 | -9 | -14 | -58 | -125 | -178 |
| Net profit | 555 | 66 | 381 | 700 | 1.184 | 767 | 2.855 | 1.564 | 3.885 | 95.354 | 40.444 | -219 | -458 | -1.064 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.911 | 8.360 | 8.541 | 8.821 | 9.753 | 9.375 | 12.521 | 16.774 | 21.029 | 16.749 | 33.297 | 30.891 | 30.727 | 51.469 |
| Equity | 1.149 | 611 | 991 | 1.691 | 2.875 | 2.592 | 4.697 | 4.428 | 5.913 | 7.871 | 7.815 | 7.596 | 7.137 | 6.073 |
| Long-term debt | 2.368 | 2.776 | 2.802 | 2.660 | 2.514 | 2.355 | 2.191 | 4.916 | 4.790 | 5.807 | 11.763 | 5.272 | 3.806 | 14.110 |
| Short-term debt | 5.346 | 4.867 | 4.618 | 4.319 | 4.189 | 4.228 | 5.406 | 7.091 | 9.844 | 2.417 | 13.073 | 17.434 | 19.320 | 31.000 |
| Total debt | 7.714 | 7.643 | 7.420 | 6.979 | 6.703 | 6.583 | 7.598 | 12.007 | 14.634 | 8.224 | 24.836 | 22.707 | 23.126 | 45.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TPE INVEST ApS | Company | 33.3% | 33.3% | 2012 |
RAT Invest ApS | Company | 33.3% | 33.3% | 2012 |
JPE INVEST ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Betzer Pedersen | Management | 0 companies |
| Tom Pedersen | Chairman | 0 companies |
| Rasmus Østergaard Treumer | Board of Directors | 0 companies |