| Revenue | DKK 5,6M | -6% |
| EBITDA | DKK 2,4M | +10% |
| Net profit | DKK 170K | +114% |
| Total assets | DKK 18,3M | -4% |
| Equity | DKK 4,2M | +4% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.397 | 13.789 | 9.408 | 5.995 | 5.642 |
| Staff expenses | -9.904 | -10.324 | -8.227 | -3.797 | -3.233 |
| EBITDA | -692 | 3.435 | 1.178 | 2.198 | 2.409 |
| Depreciation & amort. | -794 | -1.290 | -1.079 | -1.078 | -1.207 |
| EBIT | -1.486 | 2.145 | 99 | 1.120 | 1.202 |
| Net financials | -605 | -687 | -478 | -895 | -971 |
| Profit before tax | -2.091 | 1.458 | -379 | 226 | 231 |
| Tax | -440 | 340 | -230 | 146 | 61 |
| Net profit | -1.651 | 1.118 | -148 | 79 | 170 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 18.492 | 25.514 | 19.203 | 18.999 | 18.270 |
| Equity | 3.336 | 4.154 | 3.932 | 4.012 | 4.181 |
| Long-term debt | 5.234 | 6.677 | 6.033 | 4.422 | 3.056 |
| Short-term debt | 9.922 | 14.683 | 9.018 | 10.121 | 10.438 |
| Total debt | 15.156 | 21.360 | 15.051 | 14.543 | 13.493 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
BN Founder | Founder | 2004 |
SL Management | Management | 2016 |
| Former (1) | ||
PN Management | Management | 2009 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2017 | |
| Board of Directors | 2011 | |
| Former (2) | ||
| Board of Directors | 2004 – 2007 | |
| Chairman | 2012 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2010 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2010 | |
| Company | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Nielsen | Founder | 0 companies |
| Per Nielsen | Management | 0 companies |
| Steen Lauge Pedersen | Management | 0 companies |
| Luise Margrethe Nielsen | Board of Directors | 0 companies |
| Stefan Michael Østerby-Jørgensen | Chairman | 0 companies |
| Tom Nielsen | Chairman | 0 companies |
| Kim Henriksen | Board of Directors | 0 companies |