| Revenue | DKK -41K | -77% |
| EBITDA | DKK -200K | +40% |
| Net profit | DKK -3,2M | -28% |
| Total assets | DKK 4,3M | -41% |
| Equity | DKK -8,3M | -63% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 193.144 | 216.918 | 334.213 | 484.928 | 492.732 | 75.398 | 16.888 | 2.417 | -169 | -670 | -180 | -41 |
| Staff expenses | -28.975 | -22.347 | -23.046 | -26.318 | -32.637 | -14.576 | -12.881 | -0 | -453 | -159 | -152 | -159 |
| EBITDA | -3.896 | -7.031 | 22.736 | 45.847 | 41.331 | -10.504 | -4.005 | -6 | -622 | -829 | -332 | -200 |
| Depreciation & amort. | -5.185 | -4.301 | -4.154 | -1.816 | -1.382 | -1.147 | -239 | -0 | -4 | -0 | -0 | -0 |
| EBIT | -9.081 | -11.332 | 18.581 | 44.032 | 39.949 | -11.651 | -4.245 | -6 | -625 | -829 | -332 | -200 |
| Net financials | -2.959 | -2.315 | -1.559 | -72 | 624 | 260 | -4.703 | -66 | -2.537 | -1.422 | -2.162 | -2.983 |
| Profit before tax | -12.040 | -13.648 | 17.022 | 43.960 | 40.573 | -11.391 | -8.947 | -72 | -3.163 | -2.252 | -2.494 | -3.184 |
| Tax | -144 | 10.047 | 7.471 | 12.261 | 17.931 | 611 | -954 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -11.896 | -23.695 | 9.551 | 31.699 | 22.642 | -12.003 | -7.993 | -72 | -3.163 | -2.252 | -2.494 | -3.184 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 184.577 | 135.275 | 113.648 | 234.724 | 86.941 | 39.106 | 23.424 | 24.048 | 22.967 | 9.982 | 7.394 | 4.335 |
| Equity | 57.463 | 32.524 | 53.422 | 76.897 | 64.662 | 26.617 | 2.899 | 2.826 | -336 | -2.588 | -5.082 | -8.266 |
| Long-term debt | 4.642 | 968 | 637 | 0 | 23 | 15 | 6 | 0 | 0 | 0 | 0 | 11.058 |
| Short-term debt | 122.471 | 101.784 | 59.588 | 157.826 | 22.257 | 12.475 | 20.519 | 21.222 | 23.303 | 12.569 | 12.476 | 1.543 |
| Total debt | 127.113 | 102.752 | 60.225 | 157.826 | 22.279 | 12.489 | 20.525 | 21.222 | 23.303 | 12.569 | 12.476 | 12.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Management | Management | 1991 | — | — |
MR Management | Management | 2009 | — | — |
CA Management | Management | 2003 | — | — |
ET | Audit | 1991 | — | — |
MR Management | Management | 2002 | — | — |
SJ Management | Management | 2003 | — | — |
JC Management | Management | 2021 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JG Management | Management | 2010 | — | — |
BT Management | Management | 2007 | — | — |
SS Management | Management | 2007 | — | — |
MM Management | Management | 2017 | — | — |
ME Management | Management | 2003 | — | — |
TM Management | Management | 2004 | — | — |
JH Management | Management | 1997 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2019 | |
B1925 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Johan Christian Bukkehave | Management | 0 companies |
| Morten Ravn Frederiksen | Management | 0 companies |
| Claus Aage Rasmussen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Morten Risager Hansen | Management | 0 companies |
| Steen Johansen | Management | 0 companies |
| Jette Clausen | Management | 0 companies |
| Jens Nicolai Krarup | Chief Executive Officer | 0 companies |
| Jens Rishede Terkelsen | Chief Executive Officer | 0 companies |
| Jesper Galsgaard Larsen | Management | 0 companies |
| Bo Thomas Dybbro | Management | 0 companies |
| Stine Sander Friis | Management | 0 companies |
| Merete Mortensen | Management | 0 companies |
| Mads Elkjær Holm | Management | 0 companies |
| Thyge Mikkelsen | Management | 0 companies |
| Jørn Hasselriis Raaschou | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Asger Bukkehave | Board of Directors | 0 companies |
| Eskild Nielsen Wind | Board of Directors | 0 companies |
| Niels Peter Jensen | Board of Directors | 0 companies |
| Poul Erik Stjernholm | Board of Directors | 0 companies |
| Karsten Kielland | Chairman | 0 companies |
| Jens Josefsen | Chairman | 0 companies |
| Alan Steven Becker | Board of Directors | 0 companies |
| Niel Anthony Johnson | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Holger Pedersen | Board of Directors | 0 companies |
| Johannes Poulsen | Board of Directors | 0 companies |
| Naohide Harada | Board of Directors | 0 companies |
| Arvild Kristian Pihl Mikkelsen | Board of Directors | 0 companies |
| Peter Bo Barklin | Board of Directors | 0 companies |