| Revenue | DKK 99K | -52% |
| EBITDA | DKK 72K | -42% |
| Net profit | DKK 24K | -69% |
| Total assets | DKK 1,4M | +5% |
| Equity | DKK 210K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 94 | -40 | -4 | 27 | 124 | 57 | 36 | 98 | 44 | -33 | 120 | 206 | 99 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -97 | -89 | -81 | -27 |
| EBITDA | 151 | 95 | -40 | -4 | 27 | 124 | 57 | 36 | 98 | 25 | -130 | 31 | 125 | 72 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -6 | -6 |
| EBIT | 151 | 95 | -40 | -4 | 27 | 124 | 57 | 36 | 98 | 25 | -130 | 26 | 119 | 66 |
| Net financials | 6 | -0 | 0 | 0 | 0 | 0 | 1 | 1 | 4 | 0 | -17 | -13 | -17 | -33 |
| Profit before tax | 157 | 94 | -40 | -4 | 27 | 124 | 58 | 37 | 102 | 25 | -147 | 14 | 102 | 34 |
| Tax | 9 | -0 | -0 | -0 | -0 | -0 | -20 | -12 | 21 | 8 | -40 | 13 | 24 | 9 |
| Net profit | 148 | 94 | -40 | -4 | 27 | 124 | 78 | 49 | 58 | 17 | -107 | 0 | 78 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 | 40 | 0 | 0 | 72 | 223 | 223 | 297 | 327 | 398 | 1.432 | 1.334 | 1.363 | 1.429 |
| Equity | 0 | 94 | -135 | -139 | -111 | 12 | 91 | 140 | 197 | 214 | 107 | 107 | 185 | 210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 175 | 127 | 75 | 1.094 |
| Short-term debt | 11 | -135 | 135 | 139 | 184 | 210 | 132 | 158 | 130 | 184 | 1.150 | 1.100 | 1.103 | 125 |
| Total debt | 11 | -135 | 135 | 139 | 184 | 210 | 132 | 158 | 130 | 184 | 1.325 | 1.226 | 1.177 | 1.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2004 | — | — |
CL Management | Management | 2004 | — | — |
SB Management | Management | 2004 | — | — |
JS Management | Management | 2012 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
KB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| John Bitsch | Management | 0 companies |
| Christian Lundgaard | Management | 0 companies |
| Søren Bay | Management | 0 companies |
| Jonna Stuhr Ellegaard | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Klaus Bryld | Management | 0 companies |