| Revenue | DKK -731K | -126% |
| EBITDA | DKK -1,3M | -175% |
| Net profit | DKK -1,8M | -355% |
| Total assets | DKK 17,5M | -21% |
| Equity | DKK 4,6M | -28% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.979 | 2.069 | -884 | 2.784 | -731 |
| Staff expenses | -885 | -652 | -543 | -1.085 | -536 |
| EBITDA | 1.094 | 1.417 | -1.582 | 1.700 | -1.267 |
| Depreciation & amort. | -148 | -122 | -468 | -179 | -322 |
| EBIT | 946 | 1.295 | -2.050 | 1.520 | -1.588 |
| Net financials | -320 | -460 | -313 | -636 | -660 |
| Profit before tax | 626 | 835 | -2.363 | 884 | -2.248 |
| Tax | 158 | 280 | -515 | 195 | -488 |
| Net profit | 468 | 554 | -1.848 | 690 | -1.760 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 17.740 | 21.958 | 20.629 | 22.089 | 17.523 |
| Equity | 6.924 | 7.478 | 5.656 | 6.346 | 4.586 |
| Long-term debt | 485 | 2.741 | 3.675 | 2.807 | 1.939 |
| Short-term debt | 10.330 | 11.672 | 11.151 | 12.686 | 10.702 |
| Total debt | 10.816 | 14.413 | 14.826 | 15.493 | 12.642 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
NS Founder | Founder | 1994 |
JS Management | Management | 1994 |
BB Founder | Founder | 1994 |
| Former (1) | ||
BF Deputy | Deputy | 1994 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1994 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Steen Jensen | Founder | 0 companies |
| Birgit Frilund Jensen | Deputy | 0 companies |
| Jørgen Steen Jensen | Management | 0 companies |
| Bent Beierholm Olsen | Founder | 0 companies |
| Jess Michael Petersen | Board of Directors | 0 companies |