| Revenue | DKK -7K | +150% |
| EBITDA | DKK -7K | -150% |
| Net profit | DKK 122K | +78% |
| Total assets | DKK 891K | -10% |
| Equity | DKK 185K | +196% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.296 | -2.439 | -2.736 | -1.582 | -1.190 | -982 | -255 | -163 | -179 | -153 | -72 | -35 | -3 | -7 |
| Staff expenses | -1.046 | -925 | -931 | -923 | -617 | -184 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.342 | -3.364 | 36.333 | -2.505 | -1.808 | -1.166 | -270 | -163 | -179 | -153 | -72 | -35 | -3 | -7 |
| Depreciation & amort. | -0 | -0 | 20.000 | -1.429 | -1.429 | -1.429 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.342 | -3.364 | 16.333 | -3.934 | -3.236 | -2.594 | -270 | -163 | -179 | -153 | -72 | -35 | -3 | -7 |
| Net financials | -158 | -194 | -642 | -494 | -779 | -836 | -358 | -1.188 | -641 | -906 | 20.307 | -4 | 71 | 129 |
| Profit before tax | -4.500 | -3.558 | 15.691 | -4.428 | -4.015 | -3.430 | -629 | -1.351 | -820 | -1.059 | 20.235 | -40 | 69 | 122 |
| Tax | -0 | -990 | -1.060 | -1.927 | -865 | -477 | -585 | 25 | -41 | -14 | -0 | -0 | -0 | -0 |
| Net profit | -4.500 | -2.568 | 16.751 | -2.501 | -3.151 | -2.953 | -44 | -1.376 | -780 | -1.044 | 20.235 | -40 | 69 | 122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.110 | 31.868 | 51.756 | 50.011 | 47.640 | 40.996 | 855 | 472 | 291 | 134 | 48 | 887 | 991 | 891 |
| Equity | 17.753 | 15.186 | 31.936 | 29.435 | 26.285 | 23.332 | -17.002 | -18.377 | -19.157 | -20.201 | 33 | -6 | 62 | 185 |
| Long-term debt | -7.500 | -7.500 | 4.721 | -1.542 | -346 | 0 | 17.613 | 18.674 | 19.295 | 20.187 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.857 | 9.182 | 12.648 | 19.347 | 21.009 | 17.268 | 244 | 176 | 153 | 148 | 14 | 893 | 928 | 706 |
| Total debt | 5.857 | 9.182 | 17.370 | 19.347 | 21.009 | 17.268 | 17.856 | 18.850 | 19.448 | 20.335 | 14 | 893 | 928 | 706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
KNUD B. JOHANSEN HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
ARB ApS | Company | 15.0% | 15.0% | 2012 |
Redwood Foundation ApS | Company | 50.0% | 50.0% | 2011 |
HANTON INVEST ApS | Company | 15.0% | 15.0% | 2019 |
La Concordia Holding ApS | Company | 100.0% | 100.0% | 2021 |
SVONI HOLDING ApS | Company | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Malm | Chief Executive Officer | 0 companies |
| Jens Steen Olsen | Management | 0 companies |
| Jørgen Schönherr | Chairman | 0 companies |
| Svend Ove Nielsen | Board of Directors | 0 companies |
| Knud Bergert Johansen | Board of Directors | 0 companies |