| Revenue | DKK 87K | -124% |
| EBITDA | DKK 87K | +124% |
| Net profit | DKK 160K | +143% |
| Total assets | DKK 1,8M | -10% |
| Equity | DKK 1,8M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37.113 | 67.496 | 42.282 | 17.546 | 0 | 2.813 | -246 | 107 | -39 | -45 | -343 | -160 | -361 | 87 |
| Staff expenses | -12.218 | -13.165 | -14.106 | -9.184 | -182 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7.069 | 30.720 | 8.887 | 12.422 | -429 | 2.809 | -246 | 107 | -39 | -45 | -343 | -160 | -361 | 87 |
| Depreciation & amort. | -2.875 | -1.107 | -930 | -387 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.194 | 29.613 | 7.957 | 12.034 | -429 | 2.809 | -246 | 107 | -39 | -45 | -343 | -160 | -361 | 87 |
| Net financials | 571 | -1.441 | -986 | -621 | 966 | -587 | -338 | -7 | -181 | 148 | -97 | -64 | -10 | 73 |
| Profit before tax | 4.765 | 28.172 | 6.971 | 11.413 | 536 | 2.222 | -584 | 101 | -220 | 103 | -440 | -224 | -371 | 160 |
| Tax | 1.191 | 7.042 | 323 | 3.416 | -0 | -0 | 1.822 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 3.574 | 21.130 | 6.648 | 7.997 | 536 | 2.222 | -2.405 | 101 | -220 | 103 | -440 | -224 | -371 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.163 | 35.762 | 18.967 | 23.315 | 10.622 | 5.089 | 2.881 | 2.782 | 2.561 | 2.665 | 2.526 | 2.157 | 1.996 | 1.789 |
| Equity | 15.646 | 30.776 | 17.424 | 17.421 | 4.958 | 5.080 | 2.674 | 2.775 | 2.555 | 2.658 | 2.218 | 1.994 | 1.623 | 1.783 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.516 | 4.986 | 1.543 | 3.724 | 5.664 | 10 | 207 | 7 | 6 | 7 | 308 | 164 | 373 | 6 |
| Total debt | 2.516 | 4.986 | 1.543 | 3.724 | 5.664 | 10 | 207 | 7 | 6 | 7 | 308 | 164 | 373 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2017 | — | — |
B& Founder | Founder | 2003 | — | — |
EP Management | Management | 2014 | — | — |
OM Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Steinar Danielsen | Management | 0 companies |
| Bukser & Berging AS | Founder | 0 companies |
| Eskild Plate Kristensen | Management | 0 companies |
| Ove Magnar Villanger | Management | 0 companies |
| Knut Krosby | Board of Directors | 0 companies |
| Arild Jæger | Board of Directors | 0 companies |
| Knut Erik Krosby | Board of Directors | 0 companies |
| Søren Holck-Andersen | Chairman | 0 companies |
| Bente Knutsen Asp | Board of Directors | 0 companies |