| Revenue | DKK -198K | -197% |
| EBITDA | DKK 2K | +101% |
| Net profit | DKK -330K | +41% |
| Total assets | DKK 18,7M | -5% |
| Equity | DKK 11,1M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.262 | 1.211 | 1.290 | -500 | 234 | 707 | 347 | 54 | 262 | 641 | 494 | 498 | 204 | -198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.691 | 1.668 | 1.530 | 1.532 | 872 | 4.567 | 2.687 | 1.069 | 974 | 648 | 494 | -240 | -312 | 2 |
| Depreciation & amort. | -0 | -0 | -0 | -346 | -368 | -351 | -302 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.691 | 1.668 | 1.530 | 1.186 | 504 | 4.216 | 2.386 | 1.069 | 974 | 648 | 494 | -240 | -312 | 2 |
| Net financials | -1.260 | -723 | -557 | -553 | -533 | -1.043 | -1.500 | -207 | 813 | -159 | -123 | -900 | -305 | -331 |
| Profit before tax | 4.432 | 945 | 974 | 633 | -29 | 3.173 | 886 | 861 | 1.787 | 489 | 371 | -1.140 | -617 | -329 |
| Tax | 688 | 255 | 177 | 68 | -10 | 789 | -351 | 149 | 223 | 70 | 55 | -208 | -53 | 1 |
| Net profit | 3.744 | 690 | 797 | 565 | -19 | 2.384 | 1.237 | 713 | 1.563 | 418 | 317 | -932 | -564 | -330 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.269 | 21.562 | 22.083 | 26.867 | 28.404 | 27.722 | 29.969 | 24.251 | 24.718 | 22.452 | 22.812 | 21.003 | 19.689 | 18.661 |
| Equity | — | 6.613 | 7.410 | 7.775 | 7.756 | 10.140 | 12.376 | 13.089 | 14.652 | 14.271 | 14.187 | 12.955 | 12.391 | 11.086 |
| Long-term debt | 11.937 | 11.937 | 9.676 | 0 | 9.665 | 9.678 | 9.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.409 | 3.012 | 4.955 | 9.281 | 10.883 | 7.014 | 7.489 | 10.741 | 9.721 | 7.834 | 8.280 | 7.908 | 7.211 | 6.521 |
| Total debt | 15.346 | 14.949 | 14.673 | 19.093 | 20.547 | 16.692 | 17.197 | 10.741 | 9.721 | 7.834 | 8.280 | 7.908 | 7.211 | 6.521 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Founder | Founder | 2006 | — | — |
PV Founder | Founder | 2006 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AM Founder | Founder | 2006 | — | — |
EK Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BSJ ApS | Company | 50.0% | 50.0% | 2014 |
NICONE INVEST ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Flindt-Larsen | Founder | 0 companies |
| Paul Vilhelmsen | Founder | 0 companies |
| Per Jørgensen | Chief Executive Officer | 0 companies |
| Allan Møller Kristensen | Founder | 0 companies |
| Erling Kandelsdorff | Founder | 0 companies |
| Henrik Birk Jensen | Chairman | 0 companies |
| Karsten Lorentzen | Board of Directors | 0 companies |
| Finn Rasmussen | Chairman | 0 companies |
| Torben Busch Hansen | Board of Directors | 0 companies |
| Thomas Jørgensen | Board of Directors | 0 companies |
| Nicolai Valentin Birk Jensen | Board of Directors | 0 companies |