| Revenue | DKK -20K | -32% |
| EBITDA | DKK -289K | -251% |
| Net profit | DKK -285K | -286% |
| Total assets | DKK 1,8M | -14% |
| Equity | DKK 1,4M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.038 | 846 | 815 | 1.282 | 725 | 510 | 359 | 336 | -256 | -47 | -30 | 125 | -29 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -38 | -16 | -0 | -0 | -0 | -0 | -41 | -164 |
| EBITDA | 1.038 | 846 | 674 | -2.167 | 717 | 510 | -1.990 | 320 | -256 | 481 | 1.307 | -260 | 192 | -289 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.510 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.038 | 846 | 674 | -2.167 | 717 | 510 | -1.990 | 320 | -2.766 | 481 | 1.307 | -260 | 192 | -289 |
| Net financials | -325 | -297 | -267 | -345 | -299 | -285 | -93 | -110 | -72 | 529 | 4.215 | -386 | 264 | -116 |
| Profit before tax | 713 | 549 | 407 | -2.512 | 418 | 225 | -2.130 | 210 | -2.837 | 481 | 4.185 | -262 | 194 | -300 |
| Tax | 179 | 137 | -80 | -480 | 141 | 133 | -396 | 113 | -561 | 66 | 693 | 67 | 41 | -16 |
| Net profit | 534 | 412 | 487 | -2.032 | 277 | 92 | -1.734 | 97 | -2.276 | 415 | 3.492 | -329 | 153 | -285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.585 | 12.633 | 12.553 | 9.428 | 9.447 | 9.451 | 7.086 | 7.088 | 118 | 567 | 2.952 | 1.994 | 2.133 | 1.833 |
| Equity | 2.615 | 3.027 | 3.514 | 1.482 | 1.759 | 1.851 | 117 | 215 | -2.062 | -1.646 | 1.845 | 1.517 | 1.670 | 1.385 |
| Long-term debt | 5.269 | 4.744 | 4.219 | 3.694 | 3.436 | 3.759 | 4.904 | 5.031 | 1.360 | 1.360 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.299 | 3.323 | 3.403 | 3.456 | 3.218 | 2.673 | 1.294 | 958 | 497 | 465 | 25 | 86 | 31 | 31 |
| Total debt | 8.568 | 8.067 | 7.622 | 7.150 | 6.654 | 6.433 | 6.198 | 5.990 | 1.857 | 1.825 | 25 | 86 | 31 | 31 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2009 | — | — |
TB Management | Management | 2016 | — | — |
GF Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVEST 100 ApS | Company | 50.0% | 50.0% | 2016 |
TB44 HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
CON-WISE CONSULT ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bjarne Haugaard | Management | 0 companies |
| Torben Brandt Rasmussen | Management | 0 companies |
| Gert Fogt | Management | 0 companies |
| Palle Flemming Hansen | Board of Directors | 0 companies |
| Niels Buus | Board of Directors | 0 companies |
| Mark Jespersen | Board of Directors | 0 companies |
| Johnny Jensen | Board of Directors | 0 companies |
| Niels-Ulrich Holmbech | Board of Directors | 0 companies |
| Børge Korsgaard | Board of Directors | 0 companies |
| Jesper Flemming Hansen | Chairman | 0 companies |
| Carsten Sehested-Blad | Board of Directors | 0 companies |