| Revenue | DKK 1,2M | +9% |
| EBITDA | DKK 1,2M | +11% |
| Net profit | DKK 670K | +10% |
| Total assets | DKK 19,5M | -1% |
| Equity | DKK 7M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -28 | 147 | 573 | 592 | 738 | 812 | 1.006 | 512 | 548 | 916 | 1.080 | 1.172 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13 | -28 | 147 | 4.301 | 592 | 738 | 812 | 406 | 2.312 | 524 | 1.879 | 1.060 | 1.172 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -14 | -24 | -24 | -24 | -24 | -0 | -0 | -0 | -0 |
| EBIT | 13 | -28 | 147 | 4.301 | 578 | 714 | 788 | 382 | 2.288 | 524 | 1.879 | 1.060 | 1.172 |
| Net financials | -43 | -111 | -352 | -660 | -336 | -334 | -276 | -251 | -236 | -251 | -270 | -276 | -313 |
| Profit before tax | -30 | -140 | -205 | 3.641 | 242 | 380 | 512 | 131 | 1.922 | 274 | 1.608 | 784 | 859 |
| Tax | 13 | -34 | -42 | 798 | 38 | 99 | 113 | 29 | 423 | 60 | 354 | 173 | 189 |
| Net profit | -42 | -105 | -163 | 2.843 | 205 | 281 | 399 | 102 | 1.499 | 213 | 1.255 | 612 | 670 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.321 | 2.425 | 9.210 | 13.874 | 13.790 | 13.785 | 13.750 | 14.302 | 16.168 | 18.430 | 19.289 | 19.585 | 19.483 |
| Equity | 38 | -68 | 1.069 | 3.912 | 3.616 | 3.897 | 4.297 | 4.399 | 5.898 | 6.111 | 7.365 | 6.377 | 7.047 |
| Long-term debt | 0 | 0 | 0 | 7.980 | 7.650 | 7.306 | 6.993 | 6.666 | 6.332 | 5.994 | 5.651 | 5.303 | 4.948 |
| Short-term debt | 2.284 | 2.493 | 8.141 | 1.210 | 1.663 | 1.545 | 1.328 | 2.165 | 2.414 | 4.641 | 4.283 | 5.831 | 5.329 |
| Total debt | 2.284 | 2.493 | 8.141 | 9.190 | 9.313 | 8.851 | 8.321 | 8.832 | 8.746 | 10.635 | 9.934 | 11.133 | 10.277 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RI3 HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Skadhede Bøndergaard | Management | 0 companies |