| Revenue | DKK -1,1M | -181% |
| EBITDA | DKK -2,6M | -491% |
| Net profit | DKK -2,8M | -558% |
| Total assets | DKK 412K | -91% |
| Equity | DKK -2,7M | -1943% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.349 | 6.492 | 5.753 | 5.118 | 4.719 | 4.914 | 3.647 | 2.992 | 1.980 | 1.394 | -1.122 |
| Staff expenses | -4.849 | -4.966 | -5.163 | -4.421 | -4.248 | -3.827 | -3.401 | -3.351 | -2.352 | -1.832 | -1.466 |
| EBITDA | 1.500 | 1.526 | 590 | 697 | 471 | 1.087 | 246 | -359 | -372 | -438 | -2.588 |
| Depreciation & amort. | -137 | -206 | -259 | -442 | -364 | -212 | -227 | -181 | -132 | -65 | -38 |
| EBIT | 1.363 | 1.320 | 331 | 255 | 106 | 876 | 19 | -540 | -504 | -503 | -2.626 |
| Net financials | 82 | 364 | -177 | -239 | 382 | 111 | -18 | 40 | 151 | -23 | -75 |
| Profit before tax | 1.445 | 1.684 | 154 | 16 | 488 | 987 | 1 | -500 | -353 | -526 | -2.701 |
| Tax | 363 | 411 | 38 | 6 | 108 | 218 | 0 | -110 | 155 | -100 | 100 |
| Net profit | 1.083 | 1.272 | 116 | 10 | 381 | 769 | 1 | -390 | -508 | -426 | -2.801 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.782 | 7.233 | 7.891 | 6.390 | 6.247 | 5.974 | 5.228 | 5.783 | 4.161 | 4.445 | 412 |
| Equity | 2.459 | 2.681 | 1.547 | 1.458 | 1.838 | 2.227 | 1.468 | 1.078 | 570 | 144 | -2.657 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.324 | 4.552 | 6.339 | 4.933 | 4.409 | 3.747 | 3.760 | 4.705 | 3.591 | 4.301 | 3.069 |
| Total debt | 3.324 | 4.552 | 6.339 | 4.933 | 4.409 | 3.747 | 3.760 | 4.705 | 3.591 | 4.301 | 3.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2016 | — | — |
PM Management | Management | 2000 | — | — |
BM Management | Management | 1989 | — | — |
WM Management | Management | 1989 | — | — |
| Audit | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PN & BN HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Møller Nielsen | Management | 0 companies |
| Pierre Michael Lionel Nielsen | Management | 0 companies |
| Bruno Mikkelsen | Management | 0 companies |
| Willy Møller Jensen | Management | 0 companies |
| Revisionsfirmaet Nielsen & Christensen | Audit | 0 companies |