| Revenue | DKK 24,9M | -83% |
| EBITDA | DKK 3,1M | -80% |
| Net profit | DKK -236K | -102% |
| Total assets | DKK 56,7M | -3% |
| Equity | DKK 17,8M | -39% |
| Employees | 17 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.699 | 14.571 | 162.805 | 145.105 | 24.888 |
| Staff expenses | -8.274 | -9.635 | -19.570 | -17.540 | -18.689 |
| EBITDA | 1.425 | 4.922 | 20.173 | 15.258 | 3.064 |
| Depreciation & amort. | -42 | -62 | -116 | -46 | -46 |
| EBIT | 1.383 | 4.860 | 20.057 | 15.212 | 3.018 |
| Net financials | -4 | 5.434 | 1.648 | -79 | -3.108 |
| Profit before tax | 1.379 | 10.294 | 21.705 | 15.133 | -90 |
| Tax | 197 | 1.101 | 4.430 | 3.549 | 147 |
| Net profit | 1.182 | 9.194 | 17.274 | 11.584 | -236 |
| Item | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|
| Total assets | 23.246 | 44.185 | 72.051 | 58.471 | 56.654 |
| Equity | 7.336 | 16.075 | 25.007 | 29.058 | 17.755 |
| Long-term debt | 552 | 564 | 12.397 | 9.999 | 592 |
| Short-term debt | 15.357 | 27.547 | 34.647 | 19.414 | 38.288 |
| Total debt | 15.909 | 28.110 | 47.044 | 29.413 | 38.880 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BD Management | Management | 2012 |
| Former (1) | ||
FS Management | Management | 2003 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Former (7) | ||
| Chairman | 2005 – 2007 | |
| Board of Directors | 2003 – 2020 | |
| Chairman | 2003 – 2005 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2016 – 2024 | |
| Chairman | 2022 – 2024 | |
| Board of Directors | 2003 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Individual | 25–33.32% | 25–33.32% | 2019 | |
| Company | 10–14.99% | 0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Schandorph | Management | 0 companies |
| Brian Dehlsen | Management | 0 companies |
| Xavier Benoit Gaillard | Chairman | 0 companies |
| Ingrid Dehlsen | Chairman | 0 companies |
| Peter Schaumburg-Müller | Board of Directors | 0 companies |
| Jan Louis Dehlsen | Chairman | 0 companies |
| Heidi Rosendal Larsen | Board of Directors | 0 companies |
| Anders Delcomyn Larsen | Board of Directors | 0 companies |
| Jean-Jacques Yvon Marie Cressan | Board of Directors | 0 companies |
| Ib Paaskesen | Chairman | 0 companies |
| Flemming Erik Dehlsen | Board of Directors | 0 companies |