| Revenue | DKK 6,2M | +18% |
| EBITDA | DKK 156K | -31% |
| Net profit | DKK 62K | -67% |
| Total assets | DKK 2,8M | -42% |
| Equity | DKK 1,2M | +6% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63.416 | 62.974 | 42.915 | 31.109 | 19.318 | 23.635 | 16.975 | 14.774 | 6.070 | 5.238 | 6.184 |
| Staff expenses | -14.792 | -14.825 | -12.191 | -10.649 | -8.906 | -3.954 | -4.781 | -3.754 | -3.042 | -527 | -6.028 |
| EBITDA | 3.789 | 3.936 | 1.019 | -6.404 | -5.813 | 464 | 507 | 278 | 192 | 227 | 156 |
| Depreciation & amort. | 766 | 382 | 158 | 142 | -10 | 20 | -0 | -0 | -29 | -58 | -58 |
| EBIT | 3.023 | 3.554 | 861 | -6.546 | -5.823 | 444 | 507 | 278 | 163 | 169 | 98 |
| Net financials | 109 | -2.027 | -236 | -242 | 302 | 142 | -56 | -58 | -32 | 19 | -35 |
| Profit before tax | 3.132 | 1.527 | 625 | -6.788 | -5.521 | 585 | 451 | 221 | 131 | 188 | 62 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 3.132 | 1.527 | 625 | -6.788 | -5.521 | 585 | 451 | 221 | 131 | 188 | 62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.645 | 24.385 | 17.482 | 14.532 | 7.266 | 10.362 | 7.471 | 5.905 | 3.205 | 4.745 | 2.754 |
| Equity | 9.687 | 11.214 | 11.839 | 5.051 | -470 | 115 | 566 | 786 | 918 | 1.106 | 1.168 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 | 539 | 0 | 0 |
| Short-term debt | 17.278 | 11.334 | 4.749 | 9.208 | 7.680 | 10.191 | 6.905 | 4.899 | 1.749 | 3.639 | 1.586 |
| Total debt | 17.278 | 11.334 | 4.749 | 9.208 | 7.680 | 10.191 | 6.905 | 5.119 | 2.288 | 3.639 | 1.586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 1990 | — | — |
DF Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
BL Management | Management | 1990 | — | — |
SI Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
PT Management | Management | 1999 | — | — |
AP Management | Management | 2002 | — | — |
EB Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Kristensen | Management | 0 companies |
| David Fleischer | Chief Executive Officer | 0 companies |
| Bernardus Antonius Petrus Klavers | Chief Executive Officer | 0 companies |
| Bjarne Leheen Ditlevsen | Management | 0 companies |
| Svein Ingar Damre | Chief Executive Officer | 0 companies |
| Peter Thrane Borregaard | Management | 0 companies |
| Aslak Persson | Management | 0 companies |
| Erik Berg | Management | 0 companies |
| Poul Gert Saaby Pedersen | Board of Directors | 0 companies |
| Jan G. Koen Claerbout | Chairman | 0 companies |
| Willem van den Berg | Chairman | 0 companies |
| Rika Camilla A. Coppens | Board of Directors | 0 companies |
| Marcus Anthonius Küpers | Board of Directors | 0 companies |
| Helge Midttun | Chairman | 0 companies |
| Kenneth Dåstøl | Chairman | 0 companies |
| Eric Charles Goeyvaerts | Board of Directors | 0 companies |
| Guy Servotte | Board of Directors | 0 companies |
| Glenn Gunnar Wiig | Board of Directors | 0 companies |
| Stefan Plass | Board of Directors | 0 companies |
| Jan Guldbrandsen | Chairman | 0 companies |
| Eugeen Frans Beckers | Chairman | 0 companies |
| Christophe van Gampelaere | Board of Directors | 0 companies |
| Leif Hejø Borge | Board of Directors | 0 companies |
| Poul Erik Sørensen | Board of Directors | 0 companies |
| Glenn Gunnar Wiig | Board of Directors | 0 companies |
| Marc H. E Coppens | Chairman | 0 companies |