| Revenue | DKK 1,7M | +6% |
| EBITDA | DKK 1,6M | -80% |
| Net profit | DKK 1M | -83% |
| Total assets | DKK 27,5M | -2% |
| Equity | DKK 12,8M | +4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 173 | 907 | 133 | 185 | 723 | 1.477 | 1.635 | 1.639 | 1.515 | 1.654 | 734 | 1.576 | 1.568 | 1.655 |
| Staff expenses | -0 | -1.290 | -907 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 173 | -383 | -774 | 185 | 723 | 1.477 | 1.635 | 1.639 | 1.515 | 1.654 | 2.734 | 1.576 | 8.068 | 1.619 |
| Depreciation & amort. | -0 | -162 | -108 | -99 | -296 | -669 | -744 | -744 | -744 | -609 | -0 | -0 | -0 | -0 |
| EBIT | 173 | -545 | -882 | 86 | 427 | 808 | 891 | 895 | 771 | 1.045 | 2.734 | 1.576 | 8.068 | 1.619 |
| Net financials | -73 | -93 | -137 | -111 | -397 | -429 | -383 | -122 | -241 | -274 | 1.127 | -354 | -327 | -300 |
| Profit before tax | 99 | -638 | -1.019 | -25 | 30 | 379 | 508 | 773 | 530 | 772 | 3.862 | 1.222 | 7.740 | 1.319 |
| Tax | 25 | 131 | -22 | -437 | 10 | 99 | 124 | 172 | 120 | 170 | 850 | 269 | 1.584 | 293 |
| Net profit | 75 | -769 | -997 | 412 | 20 | 280 | 385 | 601 | 411 | 602 | 3.012 | 953 | 6.156 | 1.026 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 262 | 2.988 | 34 | 9.595 | 18.521 | 20.806 | 20.062 | 19.318 | 19.000 | 19.170 | 21.338 | 21.007 | 28.161 | 27.503 |
| Equity | -2.519 | -3.287 | -4.284 | 516 | 536 | 817 | 1.201 | 1.802 | 2.545 | 3.621 | 6.133 | 6.586 | 12.242 | 12.769 |
| Long-term debt | 0 | 0 | 0 | 7.598 | 3.318 | 3.085 | 2.852 | 2.614 | 0 | 12.824 | 12.647 | 11.630 | 10.605 | 10.071 |
| Short-term debt | 2.780 | 6.275 | 4.318 | 1.481 | 14.622 | 16.843 | 15.948 | 14.840 | 16.300 | 2.404 | 1.634 | 1.703 | 2.632 | 1.818 |
| Total debt | 2.780 | 6.275 | 4.318 | 9.079 | 17.940 | 19.928 | 18.799 | 17.454 | 16.300 | 15.228 | 14.281 | 13.333 | 13.237 | 11.889 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Audit | Audit | 2001 | — | — |
JB Management | Management | 2011 | — | — |
KL Management | Management | 2012 | — | — |
MD Management | Management | 2015 | — | — |
IJ Management | Management | 2017 | — | — |
HW Management | Management | 2021 | — | — |
PP Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BASTORM ApS | Company | 50.0% | 33.3% | 2021 |
T. Tygesen Invest ApS | Company | 33.3% | 33.3% | 2021 |
Auber ApS | Company | 10.0% | 10.0% | 2021 |
Proshop a/s | Company | 100.0% | 100.0% | 2015 |
POWER Danmark A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Seiersen | Audit | 0 companies |
| John Bo Birkmose-Andersen | Management | 0 companies |
| Kjeld Lumbye Jensen | Management | 0 companies |
| Morten Duch | Management | 0 companies |
| Ivan Jæger Christiansen | Management | 0 companies |
| Heine Winkel Sørensen | Management | 0 companies |
| Preben Poder Eriksen | Management | 0 companies |
| Jannie Tholstrup | Board of Directors | 0 companies |
| Claus Tygesen | Board of Directors | 0 companies |
| Erik Megård Dam | Board of Directors | 0 companies |
| Poul Thyregod | Chairman | 0 companies |
| Thomas Tygesen | Board of Directors | 0 companies |
| Diana Krarup Rasmussen | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |
| Carsten Vester Holm | Board of Directors | 0 companies |
| Marianne Stahl Rasmussen | Board of Directors | 0 companies |
| Morten Boysen | Chairman | 0 companies |
| Kathrine Merete Vester Holm | Board of Directors | 0 companies |
| Lars Erikssen | Chairman | 0 companies |