| Revenue | DKK 3,7M | +7% |
| EBITDA | DKK 3,3M | -33% |
| Net profit | DKK 2,2M | -40% |
| Total assets | DKK 61,7M | +2% |
| Equity | DKK 36,7M | +6% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 817 | 1.332 | — | 2.107 | 2.696 | 2.750 | 2.805 | 2.861 | 3.023 | 3.300 | 3.469 | 3.695 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 817 | 1.332 | 260 | 1.407 | 1.109 | 2.043 | 1.671 | 6.869 | 6.636 | 6.275 | 4.998 | 3.325 |
| Depreciation & amort. | -1.067 | -1.170 | -0 | -1.250 | -1.924 | -1.483 | -1.433 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -251 | 162 | 260 | 158 | -814 | 560 | 238 | 6.869 | 6.636 | 6.275 | 4.998 | 3.325 |
| Net financials | -970 | -422 | -340 | -453 | -1.297 | -1.278 | -1.337 | -1.179 | -420 | 3.634 | -372 | -477 |
| Profit before tax | -1.221 | -259 | -80 | -295 | -2.111 | -718 | -1.110 | 5.679 | 6.108 | 9.904 | 4.477 | 2.773 |
| Tax | -353 | -137 | 31 | -65 | -464 | -158 | -393 | 1.251 | 1.411 | 2.179 | 851 | 610 |
| Net profit | -868 | -123 | -111 | -230 | -1.647 | -560 | -717 | 4.428 | 4.697 | 7.725 | 3.626 | 2.163 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.897 | 24.688 | 23.216 | 38.535 | 42.889 | 40.848 | 39.349 | 49.579 | 54.371 | 56.551 | 60.680 | 61.660 |
| Equity | 212 | 1.089 | 978 | 520 | -1.117 | -1.719 | -2.692 | 17.911 | 22.847 | 30.899 | 34.525 | 36.687 |
| Long-term debt | 11.280 | 10.992 | 10.695 | 10.333 | 10.064 | 9.566 | 8.849 | 24.652 | 25.015 | 21.612 | 22.022 | 21.710 |
| Short-term debt | 13.054 | 12.109 | 10.986 | 27.681 | 33.942 | 33.001 | 33.193 | 7.016 | 6.509 | 4.040 | 4.133 | 3.263 |
| Total debt | 24.334 | 23.101 | 21.681 | 38.014 | 44.006 | 42.567 | 42.042 | 31.668 | 31.524 | 25.652 | 26.155 | 24.973 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHAN BÜLOW HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Askari Bülow | Management | 0 companies |