| Revenue | DKK 2M | -17% |
| EBITDA | DKK -324K | -247% |
| Net profit | DKK -405K | -2940% |
| Total assets | DKK 1,7M | +4% |
| Equity | DKK 245K | -62% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.414 | 2.215 | 2.709 | 2.620 | 2.534 | 2.302 | 2.461 | 2.436 | 2.191 | 3.144 | 2.039 | 2.096 | 2.366 | 1.961 |
| Staff expenses | -2.500 | -1.930 | -2.428 | -2.412 | -2.350 | -2.149 | -2.135 | -2.358 | -2.295 | -2.221 | -1.978 | -2.096 | -2.146 | -2.285 |
| EBITDA | -86 | 286 | 281 | 208 | 184 | 153 | 326 | 74 | -104 | 923 | 61 | 0 | 220 | -324 |
| Depreciation & amort. | -195 | -180 | 189 | 180 | -76 | -36 | -20 | -4 | -19 | -26 | -110 | -150 | -149 | -134 |
| EBIT | -282 | 106 | 92 | 27 | 107 | 117 | 306 | 69 | -123 | 897 | -49 | -150 | 72 | -459 |
| Net financials | -26 | -56 | -108 | -76 | -57 | -56 | -37 | -55 | -104 | -60 | -75 | -67 | -50 | -50 |
| Profit before tax | -308 | 50 | -15 | -48 | 51 | 61 | 268 | 14 | -227 | 838 | -124 | -217 | 22 | -509 |
| Tax | -4 | -0 | -0 | -9 | 12 | 16 | 62 | 6 | -49 | 184 | -22 | -47 | 8 | -104 |
| Net profit | -304 | 50 | -15 | -39 | 38 | 45 | 206 | 8 | -178 | 653 | -102 | -171 | 14 | -405 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.481 | 1.789 | 1.542 | 1.721 | 2.157 | 1.706 | 1.980 | 1.560 | 1.380 | 1.741 | 1.985 | 2.063 | 1.646 | 1.718 |
| Equity | 747 | 297 | 282 | 243 | 281 | 326 | 532 | 432 | 254 | 908 | 806 | 635 | 649 | 245 |
| Long-term debt | 449 | 354 | 298 | 198 | 64 | 0 | 58 | 0 | 0 | 127 | 383 | 314 | 242 | 530 |
| Short-term debt | 1.285 | 1.138 | 963 | 1.281 | 1.812 | 1.381 | 1.391 | 1.128 | 1.126 | 707 | 796 | 1.114 | 754 | 943 |
| Total debt | 1.734 | 1.492 | 1.260 | 1.479 | 1.876 | 1.381 | 1.448 | 1.128 | 1.126 | 834 | 1.179 | 1.428 | 996 | 1.473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 1983 | — | — |
SV Audit | Audit | 1983 | — | — |
LB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L. BRAUNER HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Aksel Brauner | Management | 0 companies |
| Sven Valdemar Ryding | Audit | 0 companies |
| Lars Brauner | Management | 0 companies |