| Revenue | DKK 7,7M | -52% |
| EBITDA | DKK -4M | -171% |
| Net profit | DKK 35,5M | +5% |
| Total assets | DKK 128,8M | -24% |
| Equity | DKK 104M | -4% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -516 | -327 | -503 | 412 | 8.085 | -866 | 13.817 | 19.665 | 3.976 | -1.110 | 9.105 | 1.038 | 16.123 | 7.662 |
| Staff expenses | -65 | -0 | -0 | -187 | -0 | -0 | -8.631 | -7.736 | -9.098 | -8.918 | -11.692 | -13.926 | -17.611 | -11.700 |
| EBITDA | -488 | -327 | -503 | 225 | 8.085 | -866 | 5.175 | 11.929 | -5.122 | -10.027 | -2.586 | -12.887 | -1.489 | -4.038 |
| Depreciation & amort. | -8 | -8 | -8 | -0 | -0 | -4 | -64 | -142 | -138 | -93 | -85 | -99 | -1.278 | -1.290 |
| EBIT | -496 | -335 | -511 | 225 | 8.085 | -870 | 5.110 | 11.787 | -5.260 | -10.121 | -2.671 | -12.986 | -2.767 | -5.328 |
| Net financials | -1.487 | 20.131 | 906 | -3 | -89 | 22.493 | 33.967 | 31.543 | 27.999 | 43.950 | 29.151 | 35.331 | 41.328 | 48.888 |
| Profit before tax | -1.984 | 19.796 | 395 | 222 | 7.996 | 21.622 | 38.828 | 43.055 | 22.739 | 33.829 | 26.480 | 22.345 | 38.561 | 43.560 |
| Tax | -124 | 268 | -166 | 150 | 1.777 | -66 | 7.842 | 2.751 | -937 | -1.709 | -222 | -692 | 4.862 | 8.100 |
| Net profit | -1.860 | 19.528 | 561 | 72 | 6.219 | 21.688 | 30.986 | 40.305 | 23.676 | 35.538 | 26.702 | 23.037 | 33.698 | 35.460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.953 | 3.765 | 3.704 | 2.600 | 13.933 | 41.514 | 83.806 | 92.629 | 147.943 | 151.397 | 94.696 | 189.449 | 169.533 | 128.762 |
| Equity | -22.089 | -253 | 308 | 1.542 | 7.761 | 29.448 | 45.560 | 65.865 | 64.541 | 85.079 | 91.781 | 94.818 | 108.517 | 103.976 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.632 | 43.012 | 215 | 3.425 | 2.923 | 2.582 |
| Short-term debt | 6.039 | 2.943 | 3.090 | 1.058 | 5.893 | 12.048 | 38.246 | 26.757 | 57.767 | 23.307 | 2.699 | 91.206 | 58.093 | 22.204 |
| Total debt | 6.039 | 2.943 | 3.090 | 1.058 | 5.893 | 12.048 | 38.246 | 26.757 | 83.398 | 66.318 | 2.915 | 94.631 | 61.016 | 24.786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2002 | — | — |
MB Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVANEN GRUPPEN A/S | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Horsbøl | Management | 0 companies |
| Michael Brixhuus | Management | 0 companies |
| Ingemann Brixhuus | Chairman | 0 companies |
| Morten Sahner Brixhuus | Board of Directors | 0 companies |