| Revenue | DKK -238K | -282% |
| EBITDA | DKK -1M | -303% |
| Net profit | DKK -904K | -188% |
| Total assets | DKK 2,8M | +26% |
| Equity | DKK -251K | -139% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.931 | -7.667 | 9.455 | 11.025 | 10.819 | 9.042 | 9.274 | 13.749 | 2.873 | 2.493 | 1.259 | 130 | -238 |
| Staff expenses | -4.573 | -4.157 | -5.364 | -8.660 | -7.496 | -6.155 | -6.179 | -10.140 | -2.889 | -2.422 | -1.020 | -388 | -781 |
| EBITDA | 2.358 | -2.547 | 4.090 | 2.365 | 3.323 | 2.887 | 3.095 | 3.609 | -17 | 71 | 239 | -258 | -1.040 |
| Depreciation & amort. | 614 | -482 | -874 | -1.034 | -1.094 | -1.145 | -1.499 | -668 | -45 | -112 | -90 | -89 | -100 |
| EBIT | 1.744 | -3.029 | 3.216 | 1.331 | 2.228 | 1.742 | 1.596 | 2.941 | -61 | -41 | 150 | -347 | -1.141 |
| Net financials | -527 | -454 | -627 | -343 | -312 | -700 | -327 | -237 | 556 | 363 | -49 | -42 | -14 |
| Profit before tax | 1.217 | -1.762 | 2.589 | 988 | 1.917 | 1.041 | 1.269 | 2.704 | 495 | 321 | 101 | -389 | -1.154 |
| Tax | 253 | 441 | 583 | 176 | 309 | 171 | 270 | 151 | 39 | 64 | 33 | -76 | -251 |
| Net profit | 964 | -2.203 | 2.006 | 813 | 1.608 | 870 | 1.000 | 2.553 | 456 | 257 | 68 | -313 | -904 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.936 | 17.602 | 26.976 | 27.063 | 28.051 | 29.879 | 31.873 | 27.658 | 6.492 | 2.070 | 2.106 | 2.184 | 2.753 |
| Equity | 3.513 | 5.763 | 7.769 | 8.182 | 9.689 | 10.456 | 11.350 | 13.795 | 5.140 | 898 | 966 | 652 | -251 |
| Long-term debt | 7.472 | -6.659 | 12.751 | 12.141 | 11.713 | 12.501 | 14.232 | 5.457 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.999 | -3.224 | 4.449 | 4.678 | 4.496 | 4.603 | 3.971 | 8.405 | 1.304 | 1.106 | 1.069 | 1.532 | 3.004 |
| Total debt | 11.471 | -9.883 | 17.200 | 16.819 | 16.209 | 17.104 | 18.204 | 13.862 | 1.304 | 1.106 | 1.069 | 1.532 | 3.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Management | Management | 2005 | — | — |
ET | Audit | 1992 | — | — |
MS Management | Management | 2020 | — | — |
JK Management | Management | 1992 | — | — |
JS Audit | Audit | 1992 | — | — |
PE Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Møller Holding Bornholm ApS | Company | 100.0% | 100.0% | 2020 |
Juhl Holding Bornholm ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Juhl | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Svendsen Møller | Management | 0 companies |
| John Kofoed Stender | Management | 0 companies |
| Johan Svendsen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Birgit Bente Stender | Board of Directors | 0 companies |
| Tina Schwartz | Board of Directors | 0 companies |
| Tim Kofoed Stender | Board of Directors | 0 companies |
| Hanne Juhl | Board of Directors | 0 companies |
| Phillip Leif Møller | Board of Directors | 0 companies |
| Anne Mie Kofoed Juhl | Board of Directors | 0 companies |
| Gitte Frost | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |