| Revenue | DKK 2M | -6% |
| EBITDA | DKK 241K | -21% |
| Net profit | DKK 186K | -22% |
| Total assets | DKK 1,7M | +15% |
| Equity | DKK 1,1M | +19% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 345 | 732 | 1.473 | 2.077 | 1.955 |
| Staff expenses | -35 | -901 | -1.196 | -1.770 | -1.714 |
| EBITDA | 309 | -170 | 278 | 307 | 241 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 309 | -170 | 278 | 307 | 241 |
| Net financials | -6 | -2 | -1 | 0 | -2 |
| Profit before tax | 303 | -172 | 277 | 307 | 239 |
| Tax | 67 | -37 | 61 | 68 | 53 |
| Net profit | 236 | -135 | 216 | 239 | 186 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 872 | 751 | 1.076 | 1.442 | 1.657 |
| Equity | 636 | 501 | 717 | 956 | 1.142 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 236 | 250 | 359 | 487 | 516 |
| Total debt | 236 | 250 | 359 | 487 | 516 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JV Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Villemoes Larsen | Management | 0 companies |
| Anders Villemoes Larsen | Chairman | 0 companies |
| Michael Villemoes Larsen | Board of Directors | 0 companies |