| Revenue | DKK 1,4M | -2% |
| EBITDA | DKK 1,6M | -10% |
| Net profit | DKK 956K | -17% |
| Total assets | DKK 24,3M | +1% |
| Equity | DKK 6,3M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.039 | 1.111 | 1.376 | 1.367 | 1.378 | 1.450 | 1.425 | 1.369 | 1.431 | 1.359 | 3.299 | 1.467 | 1.442 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -24 | -145 | -145 | -145 | -145 |
| EBITDA | 1.039 | 1.111 | 5.763 | 810 | 1.378 | 1.450 | 1.725 | 1.969 | 1.406 | 2.914 | 3.453 | 1.772 | 1.596 |
| Depreciation & amort. | -0 | -0 | -74 | -74 | -74 | -74 | -74 | -74 | -74 | -88 | -0 | -0 | -0 |
| EBIT | 1.039 | 1.111 | 5.688 | 736 | 1.303 | 1.376 | 1.651 | 1.895 | 1.332 | 2.826 | 3.453 | 1.772 | 1.596 |
| Net financials | -119 | -116 | -315 | -272 | -257 | -284 | -362 | -333 | -281 | -335 | -378 | -287 | -360 |
| Profit before tax | 920 | 995 | 5.373 | 464 | 1.046 | 1.093 | 1.289 | 1.562 | 1.051 | 2.491 | 3.075 | 1.485 | 1.236 |
| Tax | 233 | 223 | 1.204 | -60 | 218 | 253 | 284 | 344 | 232 | 550 | 679 | 329 | 281 |
| Net profit | 687 | 773 | 4.169 | 524 | 828 | 840 | 1.005 | 1.218 | 819 | 1.941 | 2.396 | 1.156 | 956 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.305 | 16.284 | 23.519 | 21.659 | 21.623 | 21.527 | 21.778 | 23.069 | 23.817 | 24.091 | 26.406 | 24.020 | 24.315 |
| Equity | 5.019 | 5.791 | 9.961 | 7.485 | 8.013 | 8.853 | 8.258 | 8.475 | 7.294 | 5.235 | 6.632 | 7.788 | 6.344 |
| Long-term debt | 4.745 | 6.237 | 8.815 | 8.278 | 7.814 | 7.312 | 8.714 | 8.314 | 7.899 | 7.498 | 7.090 | 6.679 | 6.265 |
| Short-term debt | 4.125 | 2.799 | 2.083 | 3.415 | 3.235 | 2.722 | 2.016 | 3.286 | 5.574 | 7.838 | 8.679 | 6.041 | 8.068 |
| Total debt | 8.869 | 9.036 | 10.899 | 11.694 | 11.049 | 10.034 | 10.730 | 11.600 | 13.473 | 15.336 | 15.770 | 12.720 | 14.333 |
| 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 |