| Revenue | DKK 4,9M | +27% |
| EBITDA | DKK 4,9M | +27% |
| Net profit | DKK 39M | +813% |
| Total assets | DKK 67,5M | +62% |
| Equity | DKK 61,7M | +131% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 95 | 142 | 50 | 7 | 285 | 475 | 422 | -80 | 2.167 | 1.652 | 2.452 | 3.192 | 3.829 | 4.874 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 95 | 142 | 50 | 7 | 285 | 475 | 422 | -1.480 | 2.167 | 1.652 | 2.452 | 3.192 | 3.829 | 4.874 |
| Depreciation & amort. | 128 | 116 | 105 | -73 | -63 | -120 | -126 | -1.088 | -985 | -1.132 | -1.102 | -1.460 | -1.800 | -1.043 |
| EBIT | -33 | 26 | -55 | -66 | 221 | 355 | 296 | -2.568 | 1.183 | 520 | 1.350 | 1.733 | 2.029 | 3.831 |
| Net financials | 772 | 12 | -269 | 2.757 | -253 | 30 | -1.115 | 15.090 | -1.269 | 1.294 | 3.707 | 2.966 | 2.679 | 36.453 |
| Profit before tax | 739 | 38 | -324 | 2.691 | -31 | 385 | -819 | 12.522 | -86 | 1.813 | 5.057 | 4.699 | 4.708 | 40.284 |
| Tax | -29 | -11 | -119 | 58 | 26 | 59 | 61 | -357 | 142 | -549 | 175 | 381 | 433 | 1.246 |
| Net profit | 768 | 50 | -205 | 2.633 | -58 | 326 | -879 | 12.879 | -228 | 2.362 | 4.882 | 4.318 | 4.276 | 39.038 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.765 | 3.775 | 3.519 | 5.032 | 7.151 | 8.800 | 7.622 | 21.241 | 20.560 | 21.224 | 29.140 | 35.701 | 41.711 | 67.532 |
| Equity | 2.372 | 2.421 | 2.216 | 4.850 | 4.792 | 5.118 | 4.238 | 17.117 | 16.390 | 18.612 | 23.213 | 26.971 | 26.687 | 61.724 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.235 | 1.856 | 1.798 | 1.738 | 2.262 | 2.140 | 4.193 | 4.459 | 4.441 | 5.277 |
| Short-term debt | 1.367 | 1.344 | 1.302 | 183 | 124 | 1.796 | 1.547 | 2.386 | 1.908 | 213 | 530 | 2.528 | 8.253 | 531 |
| Total debt | 1.367 | 1.344 | 1.302 | 183 | 2.359 | 3.652 | 3.345 | 4.124 | 4.171 | 2.353 | 4.723 | 6.988 | 12.695 | 5.808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HBC Capital ApS | Company | 50.0% | 50.0% | 2023 |
JB Capital ApS | Company | 25.0% | 25.0% | 2023 |
JBC Capital ApS | Company | 25.0% | 25.0% | 2023 |
Ny Bros Holdings ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bro Christensen | Management | 0 companies |
| Vibeke Christensen | Board of Directors | 0 companies |
| Jonas Bro Christensen | Board of Directors | 0 companies |
| Jacob Bro Christensen | Board of Directors | 0 companies |