| Revenue | DKK 780K | +334% |
| EBITDA | DKK -554K | +40% |
| Net profit | DKK -607K | +69% |
| Total assets | DKK 1,7M | -6% |
| Equity | DKK -2,2M | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.100 | 1.729 | 1.576 | 1.087 | 1.500 | 2.933 | 885 | 1.241 | 602 | 1.862 | 1.081 | 180 | 780 |
| Staff expenses | -2.782 | -1.445 | -1.395 | -890 | -1.001 | -2.814 | -0 | -1.171 | -644 | -2.461 | -2.047 | -2.244 | -2.747 |
| EBITDA | -210 | 284 | 182 | 197 | 499 | 521 | -736 | 71 | -43 | 181 | -269 | -927 | -554 |
| Depreciation & amort. | -54 | -64 | -85 | -65 | -102 | -0 | -0 | -133 | -173 | -0 | -0 | -0 | -0 |
| EBIT | -264 | 220 | 97 | 132 | 397 | 521 | -736 | -63 | -216 | 181 | -269 | -927 | -554 |
| Net financials | -58 | -32 | -35 | -16 | -4 | 11 | -42 | -40 | -29 | -15 | -60 | -864 | -53 |
| Profit before tax | -217 | 187 | 61 | 116 | 393 | 531 | -779 | -103 | -245 | 166 | -329 | -1.791 | -607 |
| Tax | -20 | 74 | 14 | 23 | 88 | 117 | -126 | -21 | -52 | 26 | 110 | 147 | -0 |
| Net profit | -196 | 114 | 48 | 93 | 305 | 414 | -653 | -82 | -193 | 139 | -439 | -1.938 | -607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.309 | 2.977 | 3.044 | 3.092 | 3.368 | 3.546 | 2.350 | 2.680 | 3.081 | 3.258 | 2.796 | 1.758 | 1.650 |
| Equity | 829 | 943 | 990 | 1.083 | 1.389 | 1.753 | 900 | 818 | 625 | 764 | 325 | -1.613 | -2.220 |
| Long-term debt | -571 | 928 | 647 | 711 | 611 | 418 | 0 | 27 | 53 | 44 | 916 | 2.624 | 2.584 |
| Short-term debt | -909 | 1.088 | 1.364 | 1.232 | 1.262 | 1.311 | 1.450 | 1.759 | 2.336 | 2.383 | 1.439 | 747 | 1.287 |
| Total debt | -1.480 | 2.016 | 2.011 | 1.943 | 1.872 | 1.729 | 1.450 | 1.759 | 2.336 | 2.383 | 2.356 | 3.371 | 3.871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
DB Management | Management | 2008 | — | — |
JB Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Factory Holding 2017 ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2014 | |
HASSE BRØNNUM HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sigurd Bjarnason Kongsgaard | Chief Executive Officer | 0 companies |
| Dinna Brønnum Jensen | Management | 0 companies |
| Jørgen Brønnum Jensen | Management | 0 companies |
| Poul Fussing | Chairman | 0 companies |
| Winnie Dissing Jensen | Board of Directors | 0 companies |
| Michael Tvermoes | Chairman | 0 companies |
| Michael Mansa | Board of Directors | 0 companies |
| Mikkel Vieth Kongsgaard | Board of Directors | 0 companies |
| Alice Magaret Dederding Dissing | Board of Directors | 0 companies |