| Revenue | DKK 18,4M | +3% |
| EBITDA | DKK 5,1M | +119% |
| Net profit | DKK 5,1M | +119% |
| Total assets | DKK 355,7M | -2% |
| Equity | DKK 349M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.504 | 5.730 | 3.010 | 53 | -37 | -218 | 4.560 | 11.190 | 15.051 | 15.337 | 16.914 | 17.170 | 17.966 | 18.448 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.627 | 5.751 | -25.111 | 1.437 | -37 | 84.320 | 26.277 | 2.550 | 7.665 | 12.501 | 25.057 | -9.834 | -26.461 | 5.052 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.627 | 5.751 | -25.111 | 1.437 | -37 | 84.320 | 26.277 | 2.550 | 7.665 | 12.501 | 25.057 | -9.834 | -26.461 | 5.052 |
| Net financials | -4.656 | -4.968 | -7.924 | -360 | 0 | 1 | -4.362 | -6.687 | -5.744 | -102 | -61 | 216 | 213 | 87 |
| Profit before tax | -1.029 | 783 | -33.035 | 1.077 | -37 | 84.320 | 21.916 | -4.137 | 1.921 | 12.399 | 24.996 | -9.617 | -26.248 | 5.139 |
| Tax | -257 | 312 | 740 | -10 | -8 | 18.093 | 4.822 | -910 | 426 | 777 | -0 | -771 | 509 | -0 |
| Net profit | -772 | 472 | -33.775 | 1.087 | -29 | 66.227 | 17.093 | -3.227 | 1.495 | 11.622 | 24.996 | -8.847 | -26.757 | 5.139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 118.977 | 119.175 | 100.072 | 119.118 | 205.373 | 404.063 | 417.300 | 403.704 | 407.682 | 413.212 | 426.761 | 402.884 | 363.338 | 355.684 |
| Equity | 49 | 521 | -33.254 | 1.759 | 44.484 | 110.712 | 106.946 | 103.719 | 377.457 | 383.078 | 396.074 | 372.227 | 356.869 | 349.007 |
| Long-term debt | 53.475 | 53.667 | 52.350 | 0 | 0 | 1.262 | 6.290 | 264.459 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65.452 | 64.987 | 80.975 | 117.359 | 160.888 | 276.252 | 282.415 | 14.787 | 6.447 | 6.468 | 7.021 | 7.258 | 6.470 | 6.677 |
| Total debt | 118.927 | 118.654 | 133.326 | 117.359 | 160.888 | 277.514 | 288.705 | 279.246 | 6.447 | 6.468 | 7.021 | 7.258 | 6.470 | 6.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2015 | — | — |
CC Founder | Founder | 2000 | — | — |
JØ Management | Management | 2022 | — | — |
PA Founder | Founder | 2000 | — | — |
PK Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PenSam Pension forsikringsaktieselskab | Company | 100.0% | 100.0% | 2020 |
ANDERSEN & REMIEN HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
BORGGADE 6 AARHUS ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Anders Olesen | Management | 0 companies |
| Christian Claes Remien | Founder | 0 companies |
| Jacob Østergaard Skyum | Management | 0 companies |
| Peter Andersen | Founder | 0 companies |
| Per Kjær Andersen | Audit | 0 companies |
| Carsten Grøhn | Chairman | 0 companies |
| Allan Freivald | Chairman | 0 companies |
| Lars Bräuner | Board of Directors | 0 companies |
| Johnna Else Thygesen | Chairman | 0 companies |
| Christian Bonde Pedersen | Board of Directors | 0 companies |