| Revenue | DKK 365K | -7% |
| EBITDA | DKK 540K | +70% |
| Net profit | DKK 377K | +78% |
| Total assets | DKK 5,4M | +7% |
| Equity | DKK 2,5M | +17% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | 261 | 279 | 260 | 240 | 167 | 257 | 242 | 222 | 400 | 393 | 365 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 73 | 261 | 279 | 260 | 240 | 167 | 257 | 242 | 222 | 900 | 318 | 540 |
| Depreciation & amort. | -67 | -90 | -90 | 90 | 90 | 35 | 35 | 35 | 40 | -0 | -0 | -0 |
| EBIT | 6 | 171 | 189 | 170 | 150 | 132 | 222 | 208 | 181 | 900 | 318 | 540 |
| Net financials | -76 | 0 | 7 | -150 | -147 | -75 | -78 | -65 | -69 | -63 | -47 | -57 |
| Profit before tax | -70 | 23 | 28 | 19 | 3 | 57 | 144 | 142 | 113 | 838 | 271 | 483 |
| Tax | -2 | -7 | 8 | 5 | 1 | 13 | 31 | 35 | 25 | 184 | 60 | 106 |
| Net profit | -68 | 30 | 20 | 15 | 2 | 45 | 113 | 108 | 88 | 653 | 212 | 377 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.211 | 3.292 | 3.065 | 2.936 | 2.890 | 2.792 | 2.905 | 2.969 | 2.962 | 4.899 | 5.026 | 5.386 |
| Equity | 12 | 42 | 62 | 77 | 79 | 124 | 237 | 345 | 432 | 1.956 | 2.167 | 2.544 |
| Long-term debt | 2.294 | 2.121 | 1.994 | 1.904 | 1.870 | 1.786 | 1.700 | 1.612 | 1.523 | 1.433 | 1.340 | 1.246 |
| Short-term debt | 905 | 1.129 | 1.008 | 950 | 935 | 860 | 929 | 955 | 932 | 1.048 | 1.048 | 1.062 |
| Total debt | 3.199 | 3.250 | 3.003 | 2.859 | 2.811 | 2.668 | 2.668 | 2.625 | 2.529 | 2.944 | 2.388 | 2.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2013 | — | — |
IJ Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JONAS INWESTH ApS | Company | 50.0% | 50.0% | 2017 |
IVAN J HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Westh Johansen | Management | 0 companies |
| Ivan Jørgen Jensen | Management | 0 companies |