| Revenue | DKK 9,1M | +110% |
| EBITDA | DKK 1,7M | +108% |
| Net profit | DKK -13,6M | -835% |
| Total assets | DKK 118,9M | -22% |
| Equity | DKK 107,4M | -11% |
| Employees | 4 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 1.709 | -2.001 | 2.426 | 9.745 | 4.422 | 6.767 | 7.899 | 8.216 | 8.181 | 13.066 | 10.379 | 4.328 | 9.100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.507 | -4.711 | -5.894 | -5.554 | -6.569 | -9.778 | -10.257 | -10.305 | -10.837 | -12.908 | -14.126 | -8.203 | -7.399 |
| EBITDA | — | — | — | — | — | — | — | — | -2.798 | -6.712 | -3.468 | 4.191 | -2.147 | -3.011 | -2.358 | -2.089 | -2.681 | 158 | -3.747 | -20.607 | 1.701 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -183 | -298 | -299 | -222 | -168 | -96 | -280 | -364 | -349 | -203 | -207 | -113 | -37 |
| EBIT | — | — | — | — | — | — | — | — | -2.981 | -7.010 | -3.767 | 3.969 | -2.315 | -3.107 | -2.638 | -2.453 | -3.030 | -45 | -3.954 | -20.720 | 1.664 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.488 | 4.825 | 18.810 | 10.956 | 2.553 | 46.144 | -10.094 | -33.426 | -34.386 | -41.648 | 165.326 | 19.465 | -15.286 |
| Profit before tax | — | — | — | — | — | — | — | — | 1.113 | -2.185 | 15.043 | 14.925 | 238 | 43.037 | -12.732 | -35.879 | -37.416 | -41.693 | 161.372 | -1.255 | -13.622 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 303 | -4.358 | -4.088 | -2.311 | -1.305 | 436 | -549 | -55 | -11.262 | -759 | -3.451 | 202 | 3 |
| Net profit | — | — | — | — | — | — | — | — | 810 | 2.173 | 19.131 | 17.236 | 1.543 | 42.601 | -12.183 | -35.824 | -26.154 | -40.934 | 164.823 | -1.457 | -13.625 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153.576 | 184.724 | 198.216 | 191.717 | 146.282 | 202.222 | 134.667 | 403.055 | 386.424 | 379.196 | 517.389 | 151.753 | 118.909 |
| Equity | — | — | — | — | — | — | — | — | 26.162 | 28.335 | 47.466 | 56.001 | 53.544 | 95.812 | 62.329 | 26.505 | 351 | -40.583 | 124.240 | 121.003 | 107.378 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.000 | 107.182 | 107.182 | 99.432 | 83.382 | 97.027 | 62.990 | 362.465 | 359.811 | 20.092 | 46 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.414 | 49.207 | 43.568 | 36.284 | 9.356 | 9.383 | 9.348 | 14.085 | 26.262 | 393.713 | 383.826 | 27.812 | 1.955 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.414 | 156.389 | 150.750 | 135.716 | 92.738 | 106.410 | 72.338 | 376.550 | 386.073 | 413.805 | 383.872 | 27.812 | 1.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2005 | — | — |
PT Management | Management | 2004 | — | — |
| Audit | 2002 | — | — | |
HC Management | Management | 2016 | — | — |
MB Management | Management | 2009 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bohnsen Invest A/S | Company | 100.0% | 100.0% | 2023 |
JABAMI ApS | Company | 25.0% | 25.0% | 2009 |
WEBCO INVEST ApS | Company | 25.0% | 25.0% | 2009 |
FSB ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Westergaard | Management | 0 companies |
| Philip Torkild Foss | Management | 0 companies |
| Carl Tore Binderup Christensen | Audit | 0 companies |
| Henrik Carl Meding | Management | 0 companies |
| Martin Busk | Management | 0 companies |
| Michael Munch | Chief Executive Officer | 0 companies |
| Peter Bohnsen | Deputy Chairman | 0 companies |
| Dida Foss | Board of Directors | 0 companies |
| Christian Jul Madsen | Chairman | 0 companies |
| Mette Busk | Board of Directors | 0 companies |
| Birgitte Thuesen | Board of Directors | 0 companies |
| Anne Sofie Løvendahl Bohnsen | Board of Directors | 0 companies |
| Hans-Henrik Horsted Eriksen | Board of Directors | 0 companies |
| Kaj Atzen | Deputy Chairman | 0 companies |
| Jane Bohnsen | Board of Directors | 0 companies |
| Lars-Erik Mors Larsen | Board of Directors | 0 companies |
| Jesper Ganzhorn Ørskov | Board of Directors | 0 companies |
| Kathrine Merete Vester Holm | Board of Directors | 0 companies |
| Niels Oustrup | Board of Directors | 0 companies |
| Jesper Lund | Board of Directors | 0 companies |