| Revenue | DKK 256K | -74% |
| EBITDA | DKK -398K | +63% |
| Net profit | DKK -499K | +59% |
| Total assets | DKK 451K | -77% |
| Equity | DKK 8K | -99% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.326 | 2.735 | 1.741 | 2.711 | 3.023 | 2.178 | 1.689 | 984 | 325 | 1.345 | 2.946 | 970 | 256 |
| Staff expenses | -2.053 | -1.995 | -1.658 | -1.214 | -1.816 | -1.482 | -1.059 | -1.135 | -256 | -608 | -2.173 | -1.815 | -638 |
| EBITDA | 1.273 | 740 | 83 | 1.497 | 1.207 | -704 | 631 | -152 | 69 | 737 | 627 | -1.079 | -398 |
| Depreciation & amort. | 435 | 471 | 332 | 224 | 298 | -299 | -222 | -169 | -221 | -183 | -171 | -171 | -109 |
| EBIT | 838 | 270 | -249 | 1.273 | 910 | -1.003 | 408 | -320 | -152 | 554 | 456 | -1.250 | -507 |
| Net financials | 745 | 159 | -34 | -14 | 8 | 41 | -22 | -21 | -25 | -32 | 4 | 9 | 1 |
| Profit before tax | 1.584 | 429 | -283 | 1.293 | 918 | -962 | 387 | -341 | -177 | 522 | 460 | -1.241 | -506 |
| Tax | 195 | 60 | -62 | 303 | 203 | 96 | 82 | -75 | -39 | 115 | 101 | -15 | -7 |
| Net profit | 1.388 | 370 | -221 | 991 | 714 | -1.058 | 305 | -266 | -138 | 407 | 359 | -1.226 | -499 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.261 | 6.524 | 3.102 | 2.829 | 3.004 | 2.060 | 1.870 | 1.756 | 1.755 | 2.960 | 3.160 | 2.001 | 451 |
| Equity | 5.279 | 5.049 | 162 | 1.780 | 1.744 | 336 | 641 | 375 | 237 | 1.844 | 2.203 | 977 | 8 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.980 | 1.475 | 2.940 | 1.049 | 1.260 | 1.724 | 1.228 | 1.380 | 1.518 | 1.116 | 956 | 1.024 | 243 |
| Total debt | 1.980 | 1.475 | 2.940 | 1.049 | 1.260 | 1.724 | 1.228 | 1.380 | 1.518 | 1.116 | 956 | 1.024 | 243 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 2009 | — | — |
FB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BYRHOLT HANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Elbrønd | Management | 0 companies |
| Finn Byrholt Hansen | Management | 0 companies |
| Anders Prehn Sørensen | Chairman | 0 companies |