| Revenue | DKK 8,3M | +2% |
| EBITDA | DKK 8,3M | +2% |
| Net profit | DKK 1,9M | +0% |
| Total assets | DKK 177,4M | +0% |
| Equity | DKK 70,5M | +3% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -41 | -29 | 6.981 | 7.124 | 5.844 | 7.766 | 8.075 | 8.255 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -41 | -29 | 5.870 | 7.124 | 5.844 | 7.766 | 8.075 | 8.255 |
| Depreciation & amort. | -0 | -0 | -0 | -2.216 | -1.899 | -2.089 | -2.192 | -2.192 | -2.192 |
| EBIT | -23 | -41 | -29 | 3.654 | 5.225 | 3.755 | 5.573 | 5.883 | 6.062 |
| Net financials | 254 | 0 | 0 | -88.071 | -46.741 | -4.344 | 7.446 | -3.476 | -3.660 |
| Profit before tax | 231 | -41 | -29 | -84.417 | -41.516 | -589 | 13.019 | 2.407 | 2.403 |
| Tax | 51 | -9 | -6 | -352 | -9.133 | 2.440 | 2.965 | 530 | 529 |
| Net profit | 180 | -32 | -23 | -84.066 | -32.383 | -3.029 | 10.055 | 1.877 | 1.874 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.280 | 65.709 | 188.885 | 177.393 | 183.947 | 183.405 | 176.805 | 177.321 | 177.351 |
| Equity | 230 | 198 | 176 | -890 | 9.727 | 56.698 | 66.753 | 68.630 | 70.504 |
| Long-term debt | 0 | 0 | 0 | 56.787 | 58.728 | 55.909 | 82.314 | 79.766 | 76.467 |
| Short-term debt | 34.050 | 65.511 | 188.436 | 120.608 | 115.492 | 67.730 | 22.689 | 22.961 | 23.502 |
| Total debt | 34.050 | 65.511 | 188.436 | 177.395 | 174.220 | 123.639 | 105.003 | 102.727 | 99.969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENJAMIN CAPITAL ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Laursen | Management | 0 companies |