| Revenue | DKK 292K | -63% |
| EBITDA | DKK 16K | -98% |
| Net profit | DKK -237K | -203% |
| Total assets | DKK 5,2M | -3% |
| Equity | DKK 570K | -29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 324 | -406 | 398 | 296 | 269 | 375 | 47 | 291 | 597 | 489 | 449 | 539 | 784 | 292 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -120 | -276 |
| EBITDA | 324 | -105 | 398 | 296 | 269 | 375 | 47 | 291 | 597 | 489 | 449 | 509 | 664 | 16 |
| Depreciation & amort. | 150 | -151 | -157 | -103 | -124 | -161 | -186 | -186 | -207 | -247 | -210 | -157 | -146 | -137 |
| EBIT | 175 | -256 | 241 | 194 | 145 | 214 | -139 | 105 | 390 | 243 | 239 | 353 | 518 | -121 |
| Net financials | -104 | -112 | -79 | -81 | -94 | -103 | -109 | -116 | -149 | -172 | -177 | -194 | -270 | -132 |
| Profit before tax | 70 | -41 | 163 | 113 | 51 | 111 | -248 | -11 | 241 | 71 | 63 | 158 | 248 | -253 |
| Tax | 30 | 54 | 58 | 32 | 26 | 39 | -46 | -81 | 51 | 16 | 114 | 40 | 17 | -16 |
| Net profit | 40 | -95 | 105 | 80 | 25 | 72 | -202 | 70 | 191 | 55 | -51 | 118 | 231 | -237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.723 | 3.858 | 3.221 | 3.483 | 3.548 | 3.791 | 3.694 | 3.876 | 6.216 | 6.357 | 6.402 | 6.643 | 5.339 | 5.185 |
| Equity | 608 | 703 | 808 | 689 | 614 | 685 | 483 | 554 | 454 | 509 | 458 | 576 | 807 | 570 |
| Long-term debt | 166 | -180 | 168 | 199 | 196 | 194 | 162 | 3.262 | 5.624 | 5.600 | 5.692 | 5.798 | 4.292 | 4.452 |
| Short-term debt | 2.949 | -2.975 | 2.245 | 2.595 | 2.738 | 2.912 | 3.030 | 59 | 138 | 248 | 252 | 269 | 241 | 163 |
| Total debt | 3.114 | -3.154 | 2.413 | 2.794 | 2.934 | 3.106 | 3.192 | 3.322 | 5.762 | 5.848 | 5.944 | 6.067 | 4.532 | 4.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BROUER HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Johnsen Brouer | Management | 0 companies |
| Ejner Thorkil Brouer | Chairman | 0 companies |
| Michael Sesler | Board of Directors | 0 companies |