| Revenue | DKK 5,5M | +58% |
| EBITDA | DKK -273K | +39% |
| Net profit | DKK 2,5M | -19% |
| Total assets | DKK 8,6M | +88% |
| Equity | DKK 3,3M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 618 | -24 | 82 | — | 2 | -35 | -22 | -26 | 471 | 1.493 | 2.740 | 3.487 | 5.514 |
| Staff expenses | -728 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -493 | -1.532 | -3.363 | -3.932 | -5.788 |
| EBITDA | -110 | -24 | 82 | -28 | 2 | -35 | -22 | -26 | -22 | -39 | -623 | -444 | -273 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -23 | -27 | -43 |
| EBIT | -110 | -24 | 82 | -28 | 2 | -35 | -22 | -26 | -22 | -51 | -647 | -471 | -316 |
| Net financials | 5.088 | 3.090 | 4.086 | 3.799 | 3.108 | 3.552 | 4.509 | 3.990 | 3.181 | 4.742 | 4.684 | 3.499 | 2.754 |
| Profit before tax | 4.978 | 3.066 | 4.167 | 3.771 | 3.110 | 3.518 | 4.487 | 3.963 | 3.158 | 4.691 | 4.037 | 3.028 | 2.439 |
| Tax | -18 | 25 | 33 | -4 | 3 | -1 | 11 | 7 | 6 | -8 | -125 | -80 | -67 |
| Net profit | 4.995 | 3.041 | 4.135 | 3.775 | 3.107 | 3.519 | 4.476 | 3.957 | 3.153 | 4.698 | 4.162 | 3.108 | 2.505 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.495 | 3.418 | 1.763 | 3.028 | 2.087 | 4.042 | 5.005 | 6.032 | 6.332 | 7.834 | 5.741 | 4.579 | 8.603 |
| Equity | 335 | 409 | 509 | 493 | 507 | 4.026 | 4.979 | 4.499 | 3.718 | 5.269 | 4.697 | 3.805 | 3.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.160 | 3.010 | 1.254 | 2.535 | 1.580 | 16 | 26 | 1.533 | 2.613 | 2.561 | 1.033 | 768 | 5.279 |
| Total debt | 4.160 | 3.010 | 1.254 | 2.535 | 1.580 | 16 | 26 | 1.533 | 2.613 | 2.561 | 1.033 | 768 | 5.279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Management | Management | 2006 | — | — |
JS | Audit | 2006 | — | — |
JH Management | Management | 2006 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarke Enevold Jørgensen | Management | 0 companies |
| Judith Schack Rasmussen | Audit | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Martin Sjögren | Chief Executive Officer | 0 companies |
| Henrik Hansson | Chairman | 0 companies |
| Christer Lundkvist | Chairman | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |