| Revenue | DKK -934K | -104% |
| EBITDA | DKK -325K | +16% |
| Net profit | DKK -1,8M | -110% |
| Total assets | DKK 54,9M | -2% |
| Equity | DKK 14,6M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.226 | 1.203 | 1.239 | — | 827 | 2.498 | -6.631 | 2.178 | -475 | -348 | -252 | 25.095 | -934 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 561 | 1.424 | 1.231 | 1.026 | 4.639 | 2.498 | -6.631 | 2.178 | -475 | -348 | -252 | -388 | -325 |
| Depreciation & amort. | 1.147 | -276 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -586 | 1.148 | 1.231 | 1.026 | 4.639 | 2.498 | -6.631 | 2.178 | -475 | -348 | -252 | -388 | -325 |
| Net financials | -860 | -775 | -708 | -684 | -636 | -687 | -739 | -816 | -450 | -502 | -544 | 24.291 | -1.992 |
| Profit before tax | -1.446 | 373 | 524 | 342 | 4.003 | 1.812 | -7.369 | 1.362 | -924 | -849 | -796 | 23.902 | -2.317 |
| Tax | -361 | 93 | -46 | 75 | 878 | 406 | -1.621 | 300 | -215 | -185 | -109 | 5.259 | -510 |
| Net profit | -1.085 | 279 | 570 | 267 | 3.125 | 1.406 | -5.748 | 1.062 | -709 | -664 | -687 | 18.644 | -1.807 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.726 | 26.339 | 26.831 | 27.449 | 30.897 | 32.561 | 25.323 | 28.243 | 28.425 | 29.218 | 29.447 | 55.986 | 54.912 |
| Equity | -1.161 | -882 | -312 | -45 | 3.080 | 4.487 | -1.261 | -199 | -909 | -1.573 | -2.260 | 16.384 | 14.577 |
| Long-term debt | 11.394 | 11.344 | 11.287 | 10.569 | 9.708 | 8.843 | 7.929 | 7.485 | 7.490 | 7.258 | 7.080 | 6.916 | 6.730 |
| Short-term debt | 14.264 | 14.546 | 14.569 | 15.557 | 15.842 | 16.644 | 17.690 | 19.325 | 20.256 | 21.811 | 22.828 | 25.103 | 26.156 |
| Total debt | 25.658 | 25.890 | 25.856 | 26.126 | 25.550 | 25.488 | 25.619 | 26.810 | 27.746 | 29.069 | 29.908 | 32.019 | 32.886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2005 | — | — |
HC Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENJAMIN HOLDING A/S | Company | 66.7% | 66.7% | 2005 |
EJENDOMSSELSKABET AF 2. JULI 2002 ApS | Company | 25.0% | 25.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Hemmingsen | Management | 0 companies |
| Hans Christian Holm | Management | 0 companies |
| Dea Milo Jungersted | Board of Directors | 0 companies |
| Johnny Laursen | Chairman | 0 companies |
| Peter Sextus Rasmussen | Board of Directors | 0 companies |
| Jess Sebbelin | Board of Directors | 0 companies |