| Revenue | — | — |
| EBITDA | DKK -240K | -105% |
| Net profit | DKK -425K | -110% |
| Total assets | DKK 23M | -18% |
| Equity | DKK 10,5M | -30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -24 | -28 | -20 | -21 | -18 | -29 | -18 | -18 | -25 | -19 | -82 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -24 | -28 | -20 | -21 | -18 | -29 | -18 | -18 | -25 | -19 | -82 | 4.736 | -240 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -24 | -28 | -20 | -21 | -18 | -29 | -18 | -18 | -25 | -19 | -82 | 4.736 | -240 |
| Net financials | 469 | 1.160 | 680 | -358 | 1.566 | 1.181 | 1.337 | 959 | 5.232 | 7.185 | 3.982 | 5.731 | 4.587 | -160 |
| Profit before tax | 457 | 1.136 | 652 | -378 | 1.545 | 1.163 | 1.308 | 941 | 5.215 | 7.161 | 3.963 | 5.649 | 4.390 | -487 |
| Tax | -39 | -21 | -65 | -138 | -19 | -53 | -43 | -39 | -41 | -55 | -62 | -55 | -74 | -62 |
| Net profit | 495 | 1.157 | 717 | -240 | 1.564 | 1.215 | 1.352 | 980 | 5.255 | 7.216 | 4.025 | 5.704 | 4.464 | -425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.324 | 12.369 | 12.466 | 11.373 | 11.401 | 11.014 | 11.214 | 11.142 | 16.020 | 22.363 | 22.841 | 27.908 | 27.951 | 23.019 |
| Equity | 5.107 | 5.864 | 6.181 | 5.541 | 6.705 | 4.170 | 4.522 | 4.502 | 8.757 | 11.973 | 11.998 | 15.703 | 14.967 | 10.542 |
| Long-term debt | 2.392 | 3.140 | 3.174 | 800 | 800 | 600 | 3.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.825 | 3.198 | 3.110 | 5.032 | 3.897 | 6.244 | 6.692 | 6.640 | 7.263 | 10.390 | 10.843 | 12.206 | 12.984 | 12.477 |
| Total debt | 5.217 | 6.338 | 6.284 | 5.832 | 4.697 | 6.844 | 6.692 | 6.640 | 7.263 | 10.390 | 10.843 | 12.206 | 12.984 | 12.477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2026 | |
| Individual | 15.0% | 15.0% | 2026 | |
| Individual | 15.0% | 15.0% | 2026 | |
TAVERN HOLDING ApS | Company | 10.0% | 10.0% | 2026 |
ARDITO HOLDING ApS | Company | 10.0% | 10.0% | 2026 |
CAGNOTTE HOLDING ApS | Company | 10.0% | 10.0% | 2026 |
| Individual | 10.0% | 10.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Mortensen | Management | 0 companies |