| Revenue | DKK 726K | +24% |
| EBITDA | DKK 579K | +150% |
| Net profit | DKK 259K | +126% |
| Total assets | DKK 15M | +1% |
| Equity | DKK 6,3M | +4% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 271 | 498 | 295 | 525 | 705 | 721 | 559 | 596 | 586 | 726 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 271 | 498 | 295 | 7.525 | 705 | 424 | 559 | -1.204 | -1.150 | 579 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 271 | 498 | 295 | 7.525 | 705 | 424 | 559 | -1.204 | -1.150 | 579 |
| Net financials | -23 | -43 | -46 | -32 | -41 | -38 | -53 | -136 | -149 | -246 |
| Profit before tax | 504 | 454 | 249 | 7.493 | 665 | 386 | 506 | -1.340 | -1.298 | 332 |
| Tax | 48 | 100 | 105 | 1.653 | 146 | 85 | 111 | -295 | -286 | 73 |
| Net profit | 456 | 354 | 144 | 5.839 | 518 | 301 | 395 | -1.045 | -1.013 | 259 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.145 | 9.258 | 9.233 | 16.443 | 16.059 | 16.095 | 16.004 | 15.137 | 14.839 | 15.040 |
| Equity | 506 | 860 | 1.004 | 6.843 | 7.362 | 7.662 | 8.057 | 7.012 | 6.000 | 6.259 |
| Long-term debt | 6.527 | 6.294 | 6.061 | 5.886 | 5.797 | 5.561 | 5.297 | 5.069 | 4.888 | 4.711 |
| Short-term debt | 2.112 | 2.098 | 2.106 | 2.100 | 1.281 | 1.312 | 1.083 | 1.878 | 3.149 | 3.295 |
| Total debt | 8.639 | 8.392 | 8.167 | 7.986 | 7.078 | 6.872 | 6.380 | 6.947 | 8.037 | 8.005 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2016 | — | — |
MR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The JC Organization ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| John Weiste Christensen | Management | 0 companies |
| Mads Roikjer | Management | 0 companies |