| Revenue | DKK 663K | +25% |
| EBITDA | DKK -264K | +66% |
| Net profit | DKK -24K | -104% |
| Total assets | DKK 39,3M | -5% |
| Equity | DKK 34,6M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 121 | — | — | — | 603 | 483 | 934 | 448 | 480 | 260 | 640 | 426 | 531 | 663 |
| Staff expenses | -0 | -0 | -0 | -0 | -48 | -203 | -134 | -134 | -163 | -565 | -638 | -866 | -1.136 | -994 |
| EBITDA | 205 | 0 | 0 | 0 | 1.647 | 57 | 1.000 | 642 | 147 | -294 | 1.852 | -1.840 | -781 | -264 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 205 | 0 | 0 | 0 | 1.647 | 57 | 1.000 | 642 | 147 | -294 | 1.852 | -1.840 | -781 | -264 |
| Net financials | -1.931 | 0 | 0 | 0 | 10.091 | -213 | 47 | 5.488 | 624 | 2.899 | 7.180 | 13.659 | 1.488 | 231 |
| Profit before tax | -522 | 0 | 0 | 0 | 10.647 | 24 | 847 | 5.802 | 941 | 2.605 | 9.032 | 11.819 | 707 | -33 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 245 | 573 | 2.005 | 2.607 | 156 | -9 |
| Net profit | -522 | 0 | 0 | 0 | 10.647 | 24 | 847 | 5.797 | 695 | 2.032 | 7.026 | 9.211 | 551 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.800 | 0 | 0 | 0 | 23.985 | 0 | 22.308 | 25.333 | 25.579 | 27.637 | 40.694 | 41.757 | 41.293 | 39.308 |
| Equity | 2.356 | 0 | 0 | 0 | 19.373 | 0 | 18.035 | 21.524 | 21.319 | 23.122 | 29.648 | 36.360 | 36.411 | 34.587 |
| Long-term debt | -5.988 | 0 | 0 | 0 | 4.197 | 0 | 3.638 | 3.366 | 3.343 | 3.354 | 3.161 | 2.969 | 3.176 | 3.046 |
| Short-term debt | -456 | 0 | 0 | 0 | 415 | 0 | 636 | 438 | 666 | 392 | 6.626 | 1.344 | 486 | 495 |
| Total debt | -6.444 | 0 | 0 | 0 | 4.612 | 0 | 4.273 | 3.804 | 4.009 | 3.746 | 9.788 | 4.313 | 3.662 | 3.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DB Management | Management | 2023 | — | — |
JB Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Bruun Nørgaard | Management | 0 companies |
| Jonas Bruun Kjærsgaard | Management | 0 companies |