| Revenue | DKK 379K | -43% |
| EBITDA | DKK 259K | -53% |
| Net profit | DKK 23K | -92% |
| Total assets | DKK 4,3M | -3% |
| Equity | DKK 1,9M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 272 | 227 | — | 262 | 652 | 808 | 1.330 | 2.539 | 2.752 | 1.502 | 1.735 | 668 | 379 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -90 | -0 | -210 | -120 | -120 | -448 | -620 | -120 | -120 |
| EBITDA | — | 272 | 227 | 231 | 262 | 562 | 808 | 1.120 | 2.419 | 2.632 | 1.054 | 1.115 | 548 | 259 |
| Depreciation & amort. | -0 | 23 | -23 | -23 | -23 | -23 | -32 | -32 | -166 | -171 | -169 | -90 | -112 | -124 |
| EBIT | — | 249 | 204 | 208 | 239 | 539 | 776 | 1.088 | 2.253 | 2.461 | 884 | 1.025 | 436 | 135 |
| Net financials | 0 | -36 | -35 | -28 | -24 | -33 | -26 | -27 | -49 | 16 | -27 | -31 | -65 | -86 |
| Profit before tax | — | 213 | 169 | 180 | 215 | 506 | 750 | 1.061 | 2.204 | 2.476 | 857 | 994 | 371 | 49 |
| Tax | -0 | 52 | 41 | 42 | 47 | 111 | 165 | 233 | 489 | 533 | 191 | 216 | 84 | 26 |
| Net profit | — | 162 | 128 | 138 | 168 | 394 | 585 | 828 | 1.716 | 1.944 | 666 | 778 | 287 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.987 | 2.081 | 2.071 | 2.232 | 2.347 | 2.469 | 2.974 | 4.439 | 6.991 | 5.411 | 3.150 | 4.120 | 4.400 | 4.275 |
| Equity | 48 | 210 | 338 | 476 | 644 | 638 | 873 | 1.700 | 2.016 | 2.560 | 1.226 | 1.603 | 1.891 | 1.913 |
| Long-term debt | 1.706 | 1.616 | 1.528 | 1.456 | 1.360 | 1.277 | 1.237 | 1.092 | 997 | 899 | 803 | 716 | 628 | 542 |
| Short-term debt | 224 | 242 | 188 | 277 | 316 | 514 | 820 | 1.599 | 3.930 | 1.839 | 1.121 | 1.790 | 1.861 | 1.791 |
| Total debt | 1.930 | 1.858 | 1.715 | 1.733 | 1.675 | 1.791 | 2.057 | 2.691 | 4.928 | 2.738 | 1.924 | 2.506 | 2.489 | 2.332 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOCH NØRGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Koch Nørgaard | Management | 0 companies |