| Revenue | DKK 11,4M | +62% |
| EBITDA | DKK 11,4M | +62% |
| Net profit | DKK 5,5M | +501% |
| Total assets | DKK 156,1M | +5% |
| Equity | DKK 9,8M | +127% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.984 | 3.074 | 3.500 | 3.662 | 7.083 | 8.024 | 7.064 | 11.422 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.984 | 3.074 | 3.500 | 3.662 | 7.083 | 8.024 | 7.064 | 11.422 |
| Depreciation & amort. | -791 | -780 | -1.358 | -1.958 | -2.968 | -3.670 | -4.132 | -4.332 |
| EBIT | 4.193 | 2.295 | 2.142 | 1.705 | 4.115 | 4.354 | 2.932 | 7.089 |
| Net financials | -1.741 | -1.313 | -1.425 | -1.673 | -2.056 | -2.494 | -4.147 | -1.435 |
| Profit before tax | 2.452 | 981 | 717 | 32 | 2.058 | 1.860 | -1.215 | 5.655 |
| Tax | 541 | 221 | 157 | 11 | 455 | 1.071 | 156 | 155 |
| Net profit | 1.911 | 761 | 560 | 21 | 1.603 | 789 | -1.371 | 5.500 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 65.165 | 70.417 | 82.841 | 108.081 | 132.154 | 147.828 | 148.503 | 156.102 |
| Equity | 1.961 | 2.722 | 3.282 | 3.303 | 4.906 | 5.695 | 4.324 | 9.824 |
| Long-term debt | 48.938 | 52.169 | 50.191 | 63.708 | 79.862 | 88.413 | 83.916 | 126.004 |
| Short-term debt | 14.092 | 15.131 | 28.297 | 39.987 | 45.374 | 50.805 | 57.192 | 16.834 |
| Total debt | 63.029 | 67.300 | 78.488 | 103.696 | 125.236 | 139.218 | 141.108 | 142.838 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAVS ApS | Company | 100.0% | 100.0% | 2019 |
A/S MERCURY INVEST | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Juhl Nielsen | Management | 0 companies |