| Revenue | DKK 5,1M | +9% |
| EBITDA | DKK 1,3M | +163% |
| Net profit | DKK 969K | +180% |
| Total assets | DKK 3,1M | +32% |
| Equity | DKK 1,3M | +99% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.414 | 1.490 | 1.710 | 2.557 | 2.673 | 5.554 | 5.880 | 3.261 | 3.277 | 4.083 | 3.749 | 4.316 | 4.680 | 5.119 |
| Staff expenses | -1.387 | -1.450 | -1.558 | -2.024 | -2.334 | -2.460 | -2.566 | -2.722 | -2.570 | -3.385 | -3.570 | -3.824 | -4.186 | -3.820 |
| EBITDA | 11 | 40 | 152 | 533 | 339 | 666 | 684 | 539 | 707 | 699 | 179 | 493 | 494 | 1.298 |
| Depreciation & amort. | -19 | -0 | -0 | -13 | -49 | -73 | -61 | -65 | -60 | -0 | -5 | -10 | -16 | -48 |
| EBIT | -8 | 40 | 152 | 521 | 290 | 593 | 624 | 474 | 647 | 699 | 174 | 483 | 477 | 1.250 |
| Net financials | 0 | -4 | -9 | -25 | -11 | -11 | -11 | -37 | -32 | -27 | -17 | -9 | -3 | -6 |
| Profit before tax | -5 | 36 | 143 | 496 | 279 | 581 | 613 | 437 | 615 | 672 | 157 | 474 | 475 | 1.244 |
| Tax | -4 | 22 | 32 | 113 | 64 | 131 | 136 | 108 | 137 | 151 | 30 | 94 | 129 | 275 |
| Net profit | -1 | 14 | 112 | 383 | 215 | 450 | 477 | 329 | 478 | 521 | 127 | 380 | 346 | 969 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 861 | 519 | 741 | 1.332 | 1.286 | 1.252 | 1.554 | 1.663 | 2.372 | 2.649 | 1.818 | 2.357 | 2.359 | 3.115 |
| Equity | 109 | 123 | 235 | 420 | 245 | 336 | 603 | 482 | 660 | 740 | 367 | 627 | 673 | 1.342 |
| Long-term debt | 0 | 0 | 0 | 107 | 59 | 126 | 124 | 79 | 108 | 113 | 273 | 347 | 284 | 453 |
| Short-term debt | -752 | 396 | 506 | 805 | 982 | 790 | 827 | 1.102 | 1.605 | 1.795 | 1.178 | 1.382 | 1.383 | 1.284 |
| Total debt | -752 | 396 | 506 | 912 | 1.041 | 916 | 951 | 1.181 | 1.713 | 1.909 | 1.451 | 1.730 | 1.667 | 1.737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2014 | — | — |
DB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KM Management | Management | 2002 | — | — |
PR Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bejder O/M ApS | Company | 50.0% | 50.0% | 2015 |
De Pineda ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Juan Filip de Pineda | Management | 0 companies |
| David Bejder | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Per Rasmussen | Management | 0 companies |