| Revenue | DKK -45K | -10% |
| EBITDA | DKK -45K | +10% |
| Net profit | DKK 5,8M | +27% |
| Total assets | DKK 29,8M | +16% |
| Equity | DKK 29,8M | +17% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147 | 314 | 376 | 642 | 2.018 | 1.523 | 1.460 | 2.095 | -25 | -22 | -30 | -26 | -50 | -45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 147 | 314 | 376 | 572 | 2.018 | 1.523 | 1.460 | 2.095 | -30 | -22 | -37 | -26 | -50 | -45 |
| Depreciation & amort. | -0 | -0 | -49 | -49 | -49 | -49 | -49 | -49 | -49 | -49 | -49 | -49 | -49 | -49 |
| EBIT | 147 | 314 | 328 | 523 | 1.969 | 1.475 | 1.411 | 2.046 | -79 | -71 | -86 | -75 | -99 | -94 |
| Net financials | 250 | 362 | 393 | 656 | 2.039 | 1.552 | 1.530 | 2.145 | 4.123 | 5.589 | 2.688 | 5.348 | 5.033 | 6.056 |
| Profit before tax | 227 | 337 | 330 | 525 | 1.976 | 1.491 | 1.458 | 2.072 | 4.045 | 5.518 | 2.602 | 5.273 | 4.843 | 5.922 |
| Tax | 9 | 29 | -6 | -28 | -13 | -10 | -6 | -11 | 67 | 149 | -183 | 223 | 320 | 169 |
| Net profit | 218 | 307 | 336 | 553 | 1.988 | 1.501 | 1.464 | 2.082 | 3.978 | 5.369 | 2.785 | 5.050 | 4.523 | 5.753 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.798 | 3.009 | 3.195 | 3.593 | 5.081 | 6.182 | 7.071 | 9.329 | 12.753 | 18.190 | 18.416 | 22.519 | 25.648 | 29.833 |
| Equity | 2.780 | 2.991 | 3.177 | 3.580 | 5.068 | 6.169 | 7.032 | 8.515 | 11.893 | 16.062 | 18.247 | 22.397 | 25.523 | 29.753 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18 | 18 | 18 | 13 | 13 | 13 | 39 | 814 | 861 | 2.128 | 169 | 122 | 125 | 80 |
| Total debt | 18 | 18 | 18 | 13 | 13 | 13 | 39 | 814 | 861 | 2.128 | 169 | 122 | 125 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 1981 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| John Flemming Palm | Management | 0 companies |
| Jørn Milton | Chief Executive Officer | 0 companies |
| Kurt Henning Keilberg | Board of Directors | 0 companies |
| Jens Peter Henriksen | Board of Directors | 0 companies |
| Anders Borring | Board of Directors | 0 companies |
| Henrik Winther Knudsen | Board of Directors | 0 companies |
| Uffe Andersen | Board of Directors | 0 companies |