| Revenue | DKK 6,8M | -19% |
| EBITDA | DKK 1,5M | -45% |
| Net profit | DKK 1,1M | -47% |
| Total assets | DKK 7M | -3% |
| Equity | DKK 5,6M | -2% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.388 | 2.954 | 2.883 | 3.256 | 3.238 | 2.942 | 2.649 | 5.522 | 5.693 | 7.279 | 7.623 | 8.390 | 6.760 |
| Staff expenses | -2.762 | -2.871 | -3.339 | -3.075 | -3.087 | -3.073 | -2.513 | -3.838 | -4.034 | -4.882 | -5.093 | -5.662 | -5.272 |
| EBITDA | 627 | 83 | -456 | 180 | 143 | -132 | 136 | 1.684 | 1.659 | 2.396 | 2.531 | 2.728 | 1.488 |
| Depreciation & amort. | 98 | -168 | -133 | -184 | -64 | -69 | -53 | -105 | -101 | -144 | -149 | -142 | -140 |
| EBIT | 529 | -84 | -589 | -4 | 79 | -201 | 83 | 1.579 | 1.558 | 2.252 | 2.382 | 2.586 | 1.348 |
| Net financials | -14 | -8 | -43 | -97 | -79 | -80 | -70 | -60 | 10 | 41 | 34 | 54 | 66 |
| Profit before tax | 515 | -58 | -363 | -101 | 0 | -281 | 12 | 1.519 | 1.568 | 2.293 | 2.416 | 2.641 | 1.414 |
| Tax | 197 | 17 | 135 | -25 | -11 | -19 | -41 | 357 | 350 | 512 | 537 | 601 | 338 |
| Net profit | 318 | -75 | -498 | -76 | 11 | -262 | 53 | 1.162 | 1.218 | 1.781 | 1.880 | 2.040 | 1.076 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.377 | 3.362 | 3.247 | 3.402 | 3.994 | 3.374 | 3.623 | 4.520 | 4.945 | 6.011 | 6.756 | 7.235 | 7.024 |
| Equity | 1.839 | 1.736 | 1.238 | 1.163 | 1.174 | 912 | 965 | 2.127 | 2.845 | 4.026 | 4.906 | 5.745 | 5.621 |
| Long-term debt | 182 | 339 | 253 | 150 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.315 | 1.232 | 1.680 | 2.027 | 2.725 | 2.429 | 2.609 | 2.344 | 2.052 | 1.925 | 1.789 | 1.402 | 1.276 |
| Total debt | 1.497 | 1.570 | 1.933 | 2.177 | 2.777 | 2.429 | 2.609 | 2.344 | 2.052 | 1.925 | 1.789 | 1.402 | 1.276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 1999 | — | — |
JE Audit | Audit | 1999 | — | — |
JB Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.BÜLOW HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
BRØND HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Langballe Brønd | Management | 0 companies |
| Jens Erik Lidegaard | Audit | 0 companies |
| Jørgen Bülow Hartvigsen | Management | 0 companies |
| Bettina Vinther | Board of Directors | 0 companies |
| Karin Bilstrup | Board of Directors | 0 companies |
| Regner Jensen Brønd | Chairman | 0 companies |
| Lars Bülow Hartvigsen | Board of Directors | 0 companies |