| Revenue | DKK 1,8M | -17% |
| EBITDA | DKK -469K | -268% |
| Net profit | DKK -445K | -652% |
| Total assets | DKK 14,6M | +3% |
| Equity | DKK 2,7M | -14% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.830 | 3.020 | 3.819 | 2.551 | 3.646 | 4.144 | 2.199 | 2.599 | 3.336 | 2.128 | 2.196 | 2.310 | 2.237 | 1.850 |
| Staff expenses | -3.084 | -2.762 | -2.767 | -2.913 | -2.856 | -2.323 | -2.260 | -2.334 | -2.114 | -1.628 | -1.768 | -1.802 | -1.958 | -2.319 |
| EBITDA | 746 | 259 | 1.052 | -362 | 790 | 1.820 | -61 | 265 | 1.221 | 500 | 428 | 508 | 279 | -469 |
| Depreciation & amort. | 158 | 87 | -98 | -141 | -33 | -27 | -23 | -3 | -2 | -1 | -1 | -0 | -0 | -0 |
| EBIT | 588 | 172 | 954 | -503 | 757 | 1.794 | -84 | 262 | 1.219 | 499 | 426 | 508 | 279 | -469 |
| Net financials | -232 | -212 | -790 | 51 | -300 | -228 | -214 | -224 | -243 | -434 | -1.266 | -1.463 | -175 | -99 |
| Profit before tax | 355 | -40 | 164 | -452 | 458 | 1.566 | -298 | 39 | 976 | 65 | -839 | 1.312 | 105 | -569 |
| Tax | 91 | 4 | 153 | -235 | 109 | 379 | -54 | 9 | 215 | 47 | 36 | 37 | 24 | -123 |
| Net profit | 264 | -45 | 11 | -216 | 348 | 1.187 | -244 | 29 | 761 | 18 | -875 | 1.275 | 81 | -445 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.249 | 19.961 | 9.992 | 8.477 | 8.059 | 7.102 | 5.961 | 6.595 | 8.657 | 10.841 | 6.993 | 7.790 | 14.263 | 14.635 |
| Equity | 1.949 | 1.796 | 1.894 | 1.590 | 1.949 | 3.093 | 2.598 | 2.627 | 3.388 | 2.656 | 1.780 | 3.056 | 3.137 | 2.691 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17.300 | 18.165 | 8.099 | 6.887 | 6.110 | 4.009 | 3.363 | 3.902 | 5.269 | 8.186 | 5.213 | 4.734 | 11.126 | 11.944 |
| Total debt | 17.300 | 18.165 | 8.099 | 6.887 | 6.110 | 4.009 | 3.363 | 3.967 | 5.269 | 8.186 | 5.213 | 4.734 | 11.126 | 11.944 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2011 | — | — |
PB | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
J. & P. HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
BLICHER HOLDING, EBELTOFT ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Brøchner Blicher | Management | 0 companies |
| Poul Brøchner Blicher Petersen | Founder | 0 companies |
| Jørgen Kjær | Board of Directors | 0 companies |
| Vincent Jean-Joseph Omer-Decugis | Chairman | 0 companies |
| Annelise Frausing Blicher | Board of Directors | 0 companies |
| Christelle Heléne Isabelle Pradier | Board of Directors | 0 companies |
| Jessie Buchwald Petersen | Board of Directors | 0 companies |