| Revenue | DKK 27K | -5% |
| EBITDA | DKK 27K | -5% |
| Net profit | DKK 21K | +0% |
| Total assets | DKK 107K | +24% |
| Equity | DKK 91K | +29% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.106 | 872 | 374 | 199 | 147 | 130 | 62 | 35 | 28 | 27 |
| Staff expenses | -1.291 | -429 | -137 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 164 | 444 | 237 | 199 | 147 | 130 | 62 | 35 | 28 | 27 |
| Depreciation & amort. | 175 | -383 | -824 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | 60 | -587 | 199 | 147 | 130 | 62 | 35 | 28 | 27 |
| Net financials | -73 | -60 | -41 | -26 | -19 | -6 | -0 | -0 | -0 | -0 |
| Profit before tax | -85 | 1 | -629 | 174 | 128 | 125 | 61 | 34 | 28 | 26 |
| Tax | -19 | 4 | -138 | 38 | 28 | 27 | 13 | 7 | 7 | 6 |
| Net profit | -65 | -3 | -491 | 135 | 100 | 97 | 48 | 28 | 21 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.999 | 1.448 | 622 | 299 | 335 | 297 | 147 | 96 | 86 | 107 |
| Equity | 241 | 238 | -253 | -118 | -18 | 79 | 127 | 80 | 71 | 91 |
| Long-term debt | 500 | 500 | 500 | 225 | 100 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.258 | 710 | 375 | 192 | 252 | 217 | 20 | 16 | 15 | 16 |
| Total debt | 1.758 | 1.210 | 875 | 417 | 352 | 217 | 20 | 16 | 15 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRUNBAKKE HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
EGHOLM CONSULT ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Kinch Andersen | Chief Executive Officer | 0 companies |
| Allan Brunbakke | Chief Executive Officer | 0 companies |
| Jimmy Egholm Hvilsom | Chairman | 0 companies |
| Jens Holger Geil | Chairman | 0 companies |
| Kim Julsbæk | Board of Directors | 0 companies |