| Revenue | DKK 12,8M | -27% |
| EBITDA | DKK -17K | -100% |
| Net profit | DKK -1,1M | -136% |
| Total assets | DKK 16,2M | -37% |
| Equity | DKK 2,1M | -67% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.262 | 12.521 | 14.715 | 17.549 | 12.751 |
| Staff expenses | -10.233 | -9.986 | -10.917 | -12.386 | -12.673 |
| EBITDA | 2.030 | 2.534 | 3.798 | 5.138 | -17 |
| Depreciation & amort. | -1.069 | -1.271 | -1.808 | -960 | -933 |
| EBIT | 960 | 1.263 | 1.989 | 4.178 | -950 |
| Net financials | 58 | -149 | -127 | 19 | -158 |
| Profit before tax | 1.018 | 1.114 | 1.863 | 4.197 | -1.107 |
| Tax | 267 | 475 | 588 | 1.115 | 10 |
| Net profit | 751 | 640 | 1.275 | 3.082 | -1.117 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.813 | 15.737 | 18.425 | 25.898 | 16.237 |
| Equity | 3.672 | 3.612 | 4.287 | 6.169 | 2.052 |
| Long-term debt | 1.657 | 2.120 | 1.866 | 2.541 | 2.041 |
| Short-term debt | 8.249 | 9.868 | 12.201 | 16.896 | 11.994 |
| Total debt | 9.905 | 11.988 | 14.067 | 19.437 | 14.035 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AB Management | Management | 2019 |
| Former (2) | ||
GR Management | Management | 1989 – 1991 |
BF Audit | Audit | 1989 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2003 | |
| Company | 90–99.99% | 90–99.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Gorm Rudolf Rasmussen | Management | 0 companies |
| André Brøndal Friis | Management | 0 companies |
| Birte Flamand | Audit | 0 companies |
| Annette Friis | Board of Directors | 0 companies |
| Søren Friis | Chairman | 0 companies |
| Mie Julie Brøndal Friis | Board of Directors | 0 companies |