| Revenue | DKK -71K | -21% |
| EBITDA | DKK -71K | +21% |
| Net profit | DKK 744K | +1801% |
| Total assets | DKK 1,1M | +231% |
| Equity | DKK 813K | +1079% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 579 | 1.081 | 1.304 | 1.234 | 193 | 260 | 41 | -203 | -7 | -35 | -454 | -112 | -90 | -71 |
| Staff expenses | -501 | -1.108 | -1.152 | -1.010 | -167 | -4 | -25 | -34 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 78 | -27 | 152 | 222 | 26 | 256 | 16 | -237 | -7 | -35 | -454 | -112 | -90 | -71 |
| Depreciation & amort. | -10 | -15 | -16 | -23 | -18 | -13 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 68 | -42 | 136 | 199 | 8 | 243 | 11 | -237 | -7 | -35 | -454 | -112 | -90 | -71 |
| Net financials | 8 | 15 | -2 | -158 | -6 | -6 | -6 | 45 | -2 | -1 | 3 | -7 | 128 | 815 |
| Profit before tax | 77 | -27 | 134 | 41 | 2 | 237 | 5 | -192 | -9 | -36 | -451 | -119 | 38 | 744 |
| Tax | 19 | -1 | 31 | 13 | 2 | 53 | 1 | 5 | -10 | -57 | 67 | -0 | -1 | -0 |
| Net profit | 57 | -26 | 103 | 28 | 0 | 184 | 4 | -197 | 1 | 21 | -518 | -119 | 39 | 744 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 533 | 463 | 608 | 541 | 250 | 511 | 437 | 188 | 154 | 676 | 202 | 189 | 344 | 1.138 |
| Equity | 277 | 101 | 205 | 154 | 154 | 338 | 342 | 145 | 145 | 666 | 148 | 30 | 69 | 813 |
| Long-term debt | 0 | 0 | 29 | 11 | -4 | 51 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 256 | 361 | 375 | 376 | 100 | 123 | 94 | 43 | 9 | 10 | 54 | 159 | 275 | 325 |
| Total debt | 256 | 361 | 404 | 387 | 96 | 173 | 95 | 43 | 9 | 10 | 54 | 159 | 275 | 325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
SB Management | Management | 1999 | — | — |
JG Management | Management | 1999 | — | — |
TL Management | Management | 1996 | — | — |
HA Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRØNDUM NIELSEN INVEST ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 33.3% | 33.3% | 2023 | |
| Individual | 50.0% | 50.0% | 2015 | |
PREBEN BANG HENRIKSEN ANPARTSSELSKAB | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Steen Brøndum Nielsen | Management | 0 companies |
| Jan Gerding | Management | 0 companies |
| Torben Lysdahl Sørensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Jessie Herder Sørensen | Board of Directors | 0 companies |
| Henrik Kleis | Board of Directors | 0 companies |