| Revenue | DKK -135K | -101% |
| EBITDA | DKK -139K | -102% |
| Net profit | DKK 334K | -96% |
| Total assets | DKK 21,7M | -9% |
| Equity | DKK 20,4M | +2% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.811 | 20.851 | 19.059 | 13.711 | 17.703 | 18.760 | -4.605 | -2.821 | 8.820 | 2.520 | 5.127 | 9.174 | -135 |
| Staff expenses | -14.054 | -14.218 | -15.405 | -14.525 | -16.169 | -21.044 | -14.335 | -6.785 | -4.255 | -0 | -0 | -0 | -4 |
| EBITDA | 5.756 | 6.633 | 3.654 | -814 | 1.506 | -2.284 | -19.362 | -9.606 | 3.889 | 2.520 | 5.127 | 9.174 | -139 |
| Depreciation & amort. | -982 | -927 | -980 | -1.144 | -1.690 | -2.690 | -1.363 | -728 | -651 | -101 | -86 | -31 | -0 |
| EBIT | 4.774 | 5.706 | 2.674 | -1.958 | -183 | -4.974 | -20.725 | -10.334 | 3.238 | 2.419 | 5.041 | 9.143 | -139 |
| Net financials | -571 | -626 | -780 | -2.116 | -3.406 | -9.365 | 8.986 | -1.580 | -108 | 183 | 210 | 559 | 567 |
| Profit before tax | 4.203 | 5.079 | 1.894 | -4.073 | -3.589 | -14.339 | -11.739 | -11.914 | 3.130 | 2.602 | 5.251 | 9.702 | 428 |
| Tax | 1.067 | 1.224 | 478 | -588 | -159 | -1.280 | -2.174 | -2.518 | 684 | 300 | 1.156 | 2.014 | 93 |
| Net profit | 3.136 | 3.855 | 1.416 | -3.486 | -3.431 | -13.059 | -9.564 | -9.396 | 2.445 | 2.302 | 4.095 | 7.688 | 334 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.154 | 35.422 | 39.650 | 31.737 | 37.743 | 34.945 | 31.393 | 31.279 | 38.810 | 14.579 | 15.288 | 23.767 | 21.680 |
| Equity | 11.592 | 14.418 | 15.965 | 11.437 | 9.888 | -4.032 | 12.904 | 3.508 | 5.953 | 8.255 | 12.350 | 20.038 | 20.373 |
| Long-term debt | 0 | 1.000 | 2.004 | 1.935 | 3.865 | 8.778 | 14.209 | 14.205 | 6.167 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.260 | 19.743 | 21.378 | 18.365 | 23.989 | 30.200 | 4.280 | 13.486 | 26.690 | 6.324 | 2.938 | 3.728 | 1.308 |
| Total debt | 16.260 | 20.743 | 23.382 | 20.300 | 27.855 | 38.978 | 18.488 | 27.691 | 32.856 | 6.324 | 2.938 | 3.728 | 1.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2017 | — | — |
AV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HP Management | Management | 2007 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CB Unofficial title | Unofficial title | 2025 | — | — |
PV Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2015 | — | — | |
PB | Chairman | 2010 | — | — |
| Chairman | 2007 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lion Rock ApS | Company | 25.0% | 25.0% | 2018 |
NEWLINE HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
HALBERG KAPITAL A/S | Company | 90.0% | 90.0% | 2018 |
SPAR NORD BANK A/S | Company | 10.0% | 10.0% | 2018 |
BEE SPORT ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bastrup | Management | 0 companies |
| Allan Vad Nielsen | Chief Executive Officer | 0 companies |
| Helge Petersen | Management | 0 companies |
| Jesper Blicher Dahl | Chief Executive Officer | 0 companies |
| Christian Beck Asmussen | Unofficial title | 0 companies |
| Per Vorbeck Thomsen | Chief Executive Officer | 0 companies |
| Lars Bugge Stentebjerg | Chief Executive Officer | 0 companies |
| Christian Nicholas Rosenkrantz Stadil | Chairman | 0 companies |
| Steen Albrechtslund | Board of Directors | 0 companies |
| Jens Torben Fristrup | Board of Directors | 0 companies |
| Frank Nørnberg Bødker | Board of Directors | 0 companies |
| Marianne Schelde | Board of Directors | 0 companies |
| Jens Pave | Board of Directors | 0 companies |
| Ole Wallentin Bæk | Board of Directors | 0 companies |
| Henrik Theilbjørn | Chairman | 0 companies |
| Per Buch | Chairman | 0 companies |
| Bent Jørgensen | Chairman | 0 companies |
| Peter Krogsgaard Jørgensen | Chairman | 0 companies |
| Thor Stadil | Board of Directors | 0 companies |