| Revenue | DKK -190K | +6% |
| EBITDA | DKK -381K | -4% |
| Net profit | DKK 723K | +109% |
| Total assets | DKK 612,8M | -2% |
| Equity | DKK 608,2M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -97 | -24 | -35 | -37 | -93 | -86 | -99 | -168 | -162 | -150 | -137 | -179 | -190 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -154 | -212 | -185 | -197 | -184 | -187 | -192 |
| EBITDA | -97 | -24 | -35 | -37 | -93 | -86 | -252 | -379 | -347 | -347 | -321 | -365 | -381 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -97 | -24 | -35 | -37 | -93 | -86 | -252 | -379 | -347 | -347 | -321 | -365 | -381 |
| Net financials | 5.836 | 6.250 | 9.345 | 32.053 | 51.418 | 112.295 | 66.032 | 111.901 | 94.386 | 139.914 | -24.942 | -6.924 | 2.498 |
| Profit before tax | 5.739 | 6.226 | 9.310 | 32.016 | 51.325 | 112.209 | 65.780 | 111.522 | 94.039 | 139.567 | -25.263 | -7.289 | 2.116 |
| Tax | 586 | -104 | 151 | 943 | 2.334 | 272 | 246 | 903 | 1.238 | 1.565 | -888 | 600 | 1.393 |
| Net profit | 5.154 | 6.330 | 9.159 | 31.074 | 48.992 | 111.937 | 65.534 | 110.619 | 92.801 | 138.001 | -24.374 | -7.889 | 723 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103.986 | 112.100 | 116.476 | 141.145 | 185.617 | 334.470 | 395.638 | 512.160 | 608.618 | 751.086 | 702.364 | 626.773 | 612.831 |
| Equity | 20.951 | 27.533 | 37.134 | 67.845 | 117.475 | 230.320 | 298.722 | 408.489 | 501.118 | 639.040 | 614.750 | 607.222 | 608.219 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 83.035 | 84.567 | 79.342 | 73.300 | 68.142 | 104.149 | 96.916 | 103.671 | 107.500 | 112.045 | 87.614 | 19.551 | 4.612 |
| Total debt | 83.035 | 84.567 | 79.342 | 73.300 | 68.142 | 104.149 | 96.916 | 103.671 | 107.500 | 112.045 | 87.614 | 19.551 | 4.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2008 | — | — |
KA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRIAN DJERNES HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
DE 4 ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Djernes | Management | 0 companies |
| Knud Andreasen | Management | 0 companies |