| Revenue | DKK -1,1M | -702% |
| EBITDA | DKK -2,3M | -165% |
| Net profit | DKK -112K | -192% |
| Total assets | DKK 4,7M | +27% |
| Equity | DKK 107K | -51% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 141 | 595 | 421 | -584 | 76 | 484 | 153 | 325 | -461 | 587 | 754 | 188 | -1.134 |
| Staff expenses | -209 | -354 | -582 | -406 | -455 | -232 | -316 | -240 | -204 | -243 | -20 | -1.076 | -1.215 |
| EBITDA | -68 | 241 | -162 | -990 | -379 | 253 | -163 | 85 | -665 | 344 | 774 | -887 | -2.349 |
| Depreciation & amort. | -0 | -3 | -5 | -5 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -20 |
| EBIT | -68 | 238 | -167 | -995 | -381 | 253 | -163 | 85 | -665 | 344 | 774 | -907 | -2.369 |
| Net financials | -6 | -2 | -21 | -175 | -150 | -19 | -0 | -7 | -403 | -14 | -42 | 810 | 1.640 |
| Profit before tax | -74 | 236 | -188 | -1.170 | -531 | 233 | -163 | 78 | -872 | 330 | 733 | -98 | -729 |
| Tax | -18 | 91 | -41 | -0 | -116 | 31 | -36 | 15 | 141 | -4 | -0 | -219 | -617 |
| Net profit | -56 | 145 | -146 | -1.170 | -415 | 202 | -127 | 63 | -1.013 | 335 | 733 | 121 | -112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 589 | 512 | 1.782 | 926 | 712 | 1.710 | 1.107 | 1.103 | 1.468 | 983 | 1.584 | 3.674 | 4.684 |
| Equity | -507 | -362 | -509 | -1.678 | -93 | 108 | -19 | 44 | -969 | -635 | 98 | 219 | 107 |
| Long-term debt | 966 | 227 | 693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.096 | 875 | 2.290 | 2.604 | 805 | 1.602 | 1.126 | 1.059 | 2.437 | 1.617 | 1.486 | 3.455 | 4.576 |
| Total debt | 1.096 | 875 | 2.290 | 2.604 | 805 | 1.602 | 1.126 | 1.059 | 2.437 | 1.617 | 1.486 | 3.455 | 4.576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2004 | — | — |
MK Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENITO HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Højsholt | Management | 0 companies |
| Michael Klose | Management | 0 companies |
| Lisbeth Skøtt Tobiesen | Board of Directors | 0 companies |
| Jørgen Makholm | Board of Directors | 0 companies |
| Morten Langkilde Olesen | Board of Directors | 0 companies |