| Revenue | DKK 279K | -16% |
| EBITDA | DKK -55K | -117% |
| Net profit | DKK -29K | -110% |
| Total assets | DKK 3,9M | -19% |
| Equity | DKK 1,2M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 241 | 286 | 107 | 364 | 426 | 77 | 376 | 120 | 158 | 317 | 169 | 212 | 332 | 279 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 | -0 |
| EBITDA | 241 | 286 | 107 | 364 | 426 | 77 | 376 | 120 | 158 | 317 | 167 | -58 | 332 | -55 |
| Depreciation & amort. | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -111 | -4 | -2 |
| EBIT | 236 | 281 | 102 | 359 | 421 | 72 | 371 | 115 | 153 | 312 | 162 | -168 | 328 | -57 |
| Net financials | -208 | -150 | -156 | -144 | -117 | -101 | -72 | -72 | -52 | -48 | -47 | -88 | -63 | -39 |
| Profit before tax | 28 | 130 | -54 | 214 | 304 | -29 | 300 | 43 | 101 | 264 | 115 | -256 | 265 | -96 |
| Tax | 7 | 34 | 3 | 42 | 66 | -6 | 66 | 9 | 23 | 57 | 26 | 0 | -19 | -67 |
| Net profit | 21 | 96 | -57 | 173 | 238 | -23 | 233 | 34 | 79 | 206 | 89 | -256 | 284 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.916 | 5.973 | 5.915 | 5.912 | 5.891 | 5.887 | 5.878 | 5.869 | 5.908 | 5.879 | 5.909 | 5.492 | 4.791 | 3.895 |
| Equity | 141 | 237 | 180 | 353 | 591 | 568 | 801 | 835 | 913 | 1.120 | 1.209 | 953 | 1.228 | 1.199 |
| Long-term debt | 5.634 | 5.518 | 5.458 | 5.161 | 4.550 | 4.375 | 4.129 | 3.880 | 3.671 | 3.504 | 3.283 | 2.507 | 2.334 | 1.655 |
| Short-term debt | 96 | 155 | 206 | 331 | 681 | 871 | 871 | 1.075 | 1.240 | 1.168 | 1.326 | 1.964 | 1.229 | 1.041 |
| Total debt | 5.730 | 5.673 | 5.664 | 5.492 | 5.231 | 5.246 | 5.000 | 4.954 | 4.911 | 4.673 | 4.609 | 4.471 | 3.563 | 2.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMLA HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| John Nikolaj Lund | Management | 0 companies |