| Revenue | DKK 650K | -6% |
| EBITDA | DKK 293K | -26% |
| Net profit | DKK -1,8M | -99% |
| Total assets | DKK 56,4M | +84% |
| Equity | DKK 38,6M | +1538% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 359 | 356 | 557 | 627 | 628 | 614 | 682 | 694 | 650 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 77 | 187 | 186 | 352 | 392 | 370 | 373 | 395 | 293 |
| Depreciation & amort. | -86 | -86 | -175 | -239 | -226 | -231 | -374 | -381 | -382 |
| EBIT | -8 | 102 | 10 | 113 | 166 | 139 | -1 | 14 | -89 |
| Net financials | -198 | -92 | -162 | -121 | -91 | -90 | -470 | -1.164 | -2.203 |
| Profit before tax | -206 | 9 | -152 | -8 | 75 | 49 | -471 | -1.150 | -2.292 |
| Tax | -45 | 2 | -33 | -85 | 100 | 238 | -331 | -253 | -505 |
| Net profit | -161 | 8 | -118 | 77 | -25 | -189 | -140 | -897 | -1.787 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.998 | 19.636 | 20.160 | 19.126 | 18.672 | 18.439 | 28.738 | 30.602 | 56.392 |
| Equity | -111 | 147 | 28 | 1.105 | 1.080 | 891 | 751 | 2.354 | 38.567 |
| Long-term debt | 9.907 | 9.457 | 9.045 | 16.345 | 15.859 | 15.371 | 15.072 | 14.731 | 14.312 |
| Short-term debt | 202 | 10.032 | 11.087 | 1.676 | 1.733 | 2.177 | 12.915 | 13.517 | 3.513 |
| Total debt | 10.109 | 19.489 | 20.132 | 18.021 | 17.592 | 17.548 | 27.987 | 28.248 | 17.825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2023 | — | — |
TØ Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELFINVEST ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Schultz Nielsen | Management | 0 companies |
| Torben Østergaard Nielsen | Management | 0 companies |