| Revenue | DKK 6,7M | -28% |
| EBITDA | DKK -673K | -122% |
| Net profit | DKK -2,2M | -265% |
| Total assets | DKK 24,1M | -13% |
| Equity | DKK -3,4M | -237% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.570 | 2.230 | 609 | 1.725 | 5.189 | 4.738 | 5.507 | 4.344 | 8.247 | 4.190 | 9.325 | 6.694 |
| Staff expenses | -2.004 | -1.644 | -998 | -1.864 | -2.422 | -3.807 | -4.695 | -4.902 | -5.321 | -4.844 | -6.286 | -7.367 |
| EBITDA | 1.565 | 501 | -389 | -138 | 2.767 | 931 | 812 | -558 | 2.915 | -1.384 | 2.995 | -673 |
| Depreciation & amort. | -191 | -138 | -124 | -117 | -139 | -167 | -207 | -284 | -348 | -334 | -275 | -224 |
| EBIT | 1.374 | 363 | -514 | -256 | 2.628 | 764 | 605 | -841 | 2.567 | -1.719 | 2.720 | -897 |
| Net financials | -178 | -129 | -47 | -104 | -231 | -265 | -530 | -761 | -494 | -188 | -1.026 | -1.906 |
| Profit before tax | 1.196 | 234 | -345 | -231 | 2.397 | 499 | 75 | -1.603 | 2.073 | -1.906 | 1.695 | -2.803 |
| Tax | 360 | 37 | 108 | 64 | 555 | 137 | -142 | -405 | 460 | -397 | 371 | -615 |
| Net profit | 994 | 197 | -453 | -295 | 1.842 | 362 | 216 | -1.198 | 1.613 | -1.509 | 1.324 | -2.188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.500 | 3.351 | 3.097 | 5.994 | 18.266 | 6.987 | 12.198 | 9.657 | 6.785 | 10.710 | 27.845 | 24.089 |
| Equity | 1.280 | 1.478 | 1.025 | 730 | 2.572 | 1.496 | 1.712 | 514 | 2.127 | 1.499 | 2.498 | -3.415 |
| Long-term debt | 1.251 | 1.059 | 991 | 921 | 1.141 | 1.018 | 699 | 1.490 | 1.150 | 0 | 0 | 0 |
| Short-term debt | 5.706 | 551 | 926 | 4.253 | 13.908 | 3.690 | 9.146 | 7.417 | 3.351 | 9.211 | 25.303 | 27.504 |
| Total debt | 6.957 | 1.611 | 1.917 | 5.174 | 15.049 | 4.708 | 9.846 | 8.907 | 4.501 | 9.211 | 25.303 | 27.504 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
JW Management | Management | 2016 | — | — |
MØ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
CF Management | Management | 1994 | — | — |
HA Audit | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BREDGAARD HOLDING 2013 ApS | Company | 50.0% | 50.0% | 2013 |
Wiuff Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jørgen Wiuff | Management | 0 companies |
| Michael Ørsted Jakobsen | Chief Executive Officer | 0 companies |
| Carl-Henning Futtrup | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |