| Revenue | DKK 231K | -1069% |
| EBITDA | DKK -339K | +26% |
| Net profit | DKK 5,6M | -5% |
| Total assets | DKK 51,3M | +12% |
| Equity | DKK 51,3M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -75 | 89 | 119 | -29 | 395 | 332 | 159 | 118 | 183 | 272 | 27 | -24 | 231 |
| Staff expenses | -60 | -60 | -60 | -195 | -261 | -82 | -74 | -191 | -185 | -320 | -304 | -432 | -570 |
| EBITDA | -135 | 29 | 59 | -276 | -3 | 250 | 85 | -73 | -2 | -48 | -277 | -456 | -339 |
| Depreciation & amort. | -11 | -31 | -52 | -126 | -151 | -128 | -854 | -97 | -98 | -29 | -29 | -29 | -12 |
| EBIT | -146 | -2 | 7 | -403 | -154 | 122 | -768 | -170 | -100 | -77 | -306 | -485 | -351 |
| Net financials | 3.921 | 7.254 | 2.288 | 10.704 | 5.665 | 3.704 | -2.080 | 2.285 | 5.335 | 8.570 | -4.819 | 6.483 | 7.475 |
| Profit before tax | 3.775 | 7.252 | 2.295 | 10.301 | 5.511 | 3.826 | -2.848 | 2.115 | 5.236 | 8.493 | -5.125 | 5.997 | 7.124 |
| Tax | 953 | 1.824 | 590 | 2.437 | 1.281 | 848 | -751 | 488 | 1.193 | 1.854 | 129 | 136 | 1.537 |
| Net profit | 2.822 | 5.429 | 1.705 | 7.864 | 4.230 | 2.978 | -2.098 | 1.626 | 4.043 | 6.639 | -5.254 | 5.861 | 5.587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.136 | 35.076 | 46.184 | 55.743 | 55.558 | 50.072 | 38.920 | 40.100 | 44.923 | 51.427 | 40.620 | 45.728 | 51.337 |
| Equity | 23.415 | 28.843 | 30.548 | 38.412 | 42.542 | 43.020 | 38.423 | 39.995 | 43.983 | 50.566 | 39.811 | 45.673 | 51.260 |
| Long-term debt | 0 | 4.600 | 13.319 | 4.600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.720 | 1.633 | 2.317 | 12.731 | 13.016 | 7.052 | 497 | 105 | 940 | 862 | 809 | 56 | 77 |
| Total debt | 4.720 | 6.233 | 15.636 | 17.331 | 13.016 | 7.052 | 497 | 105 | 940 | 862 | 809 | 56 | 77 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH | Audit | 1981 | — | — |
JL Management | Management | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| J. HØJMOSE KRISTENSEN A/S | Audit | 0 companies |
| John Leo Simonsen | Management | 0 companies |