| Revenue | DKK -446K | +129% |
| EBITDA | DKK -2,9M | -7% |
| Net profit | DKK -19M | -1049% |
| Total assets | DKK 103,9M | -17% |
| Equity | DKK 87,5M | -23% |
| Employees | 5 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 70 | 53 | 312 | 3.064 | 274 | -413 | -630 | -537 | -1.239 | 2.755 | -331 | -200 | -195 | -446 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.823 | -1.820 | -3.689 | -1.952 | -2.447 | -2.186 | -2.337 | -2.034 | -1.788 | -1.913 | -1.928 | -2.315 | -2.417 | -2.447 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.753 | -1.767 | -3.377 | 1.112 | -2.172 | -2.600 | -2.967 | -2.572 | -3.027 | 841 | 3.749 | -2.671 | -2.703 | -2.894 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -43 | -36 | -30 | -8 | -8 | -53 | -151 | -203 | -204 | -206 | 3.004 | -1 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.796 | -1.803 | -3.407 | 1.103 | -2.181 | -2.652 | -3.119 | -2.774 | -3.231 | 635 | 745 | -2.672 | -2.703 | -2.894 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.137 | 7.553 | 9.851 | 18.213 | 19.336 | 10.839 | 28.729 | 15.629 | 8.572 | 23.570 | 5.104 | 7.531 | 939 | -16.647 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.341 | 5.750 | 6.444 | 19.317 | 17.155 | 8.187 | 25.611 | 12.855 | 5.341 | 19.275 | 10.779 | 4.859 | -1.765 | -19.541 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 317 | 25 | -496 | 603 | -68 | -58 | -89 | -23 | -350 | -215 | 1.094 | -307 | -113 | -567 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.023 | 5.725 | 6.940 | 18.713 | 17.224 | 8.244 | 25.700 | 12.878 | 5.691 | 19.490 | 9.685 | 5.166 | -1.652 | -18.974 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90.253 | 69.666 | 88.000 | 103.625 | 107.264 | 121.001 | 132.128 | 126.541 | 126.649 | 141.444 | 132.189 | 126.918 | 125.394 | 103.855 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 60.843 | 59.768 | 75.289 | 87.003 | 97.227 | 98.471 | 117.171 | 110.048 | 108.740 | 121.230 | 123.915 | 122.081 | 113.429 | 87.455 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 755 | 5.933 | 3.014 | 2.811 | 4.214 | 3.780 | 2.749 | 0 | 0 | 3.699 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.410 | 9.898 | 12.710 | 16.623 | 9.283 | 16.598 | 11.943 | 13.682 | 13.695 | 16.434 | 5.193 | 4.502 | 11.949 | 12.681 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.410 | 9.898 | 12.710 | 16.623 | 10.038 | 22.530 | 14.957 | 16.493 | 17.909 | 20.214 | 7.942 | 4.502 | 11.949 | 16.380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 1998 | — | — |
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L. Birkjær Holding ApS | Company | 33.3% | 15.0% | 2018 |
D. Birkjær Holding ApS | Company | 33.3% | 15.0% | 2018 |
F. Birkjær Holding ApS | Company | 10.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Birkjær Nielsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Ditte Birkjær Boll | Board of Directors | 0 companies |
| Bente Leth Kruse | Chairman | 0 companies |
| Lærke Hauge Birkjær | Board of Directors | 0 companies |