| Revenue | DKK 951K | -126% |
| EBITDA | DKK 932K | +128% |
| Net profit | DKK -191K | +94% |
| Total assets | DKK 35,6M | +1% |
| Equity | DKK 6,2M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.341 | 2.548 | 567 | 879 | 827 | 1.001 | 1.031 | 1.005 | 945 | 780 | 623 | 11.796 | -3.650 | 951 |
| Staff expenses | -517 | -373 | -300 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 789 | 2.021 | 208 | 418 | 426 | 1.001 | 1.011 | 985 | 872 | 704 | 854 | 11.132 | -3.354 | 932 |
| Depreciation & amort. | 24 | 8 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 765 | 2.013 | 204 | 418 | 426 | 1.001 | 1.011 | 985 | 872 | 704 | 854 | 11.132 | -3.354 | 932 |
| Net financials | -1.373 | -80 | 660 | 1.823 | -420 | -370 | -389 | -439 | -784 | -732 | -537 | -252 | -673 | -1.160 |
| Profit before tax | -645 | 1.928 | 817 | 2.248 | 0 | 631 | 622 | 546 | 87 | -27 | 317 | 10.880 | -4.027 | -228 |
| Tax | -158 | -0 | -336 | -54 | -188 | 25 | 137 | 131 | 23 | -3 | 71 | 2.373 | -877 | -37 |
| Net profit | -487 | 1.928 | 1.154 | 2.302 | 188 | 605 | 485 | 415 | 65 | -25 | 246 | 8.507 | -3.150 | -191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.966 | 55.012 | 27.628 | 31.173 | 21.160 | 21.029 | 21.047 | 29.146 | 29.397 | 31.927 | 65.828 | 26.552 | 35.319 | 35.640 |
| Equity | 82 | 2.010 | 3.163 | 5.465 | 5.653 | 5.258 | 5.743 | 5.958 | 5.823 | 5.798 | 6.044 | 10.551 | 7.401 | 6.210 |
| Long-term debt | 25.022 | 8.822 | 8.663 | 8.561 | 8.489 | 8.424 | 8.361 | 8.133 | 7.828 | 7.824 | 7.428 | 9.264 | 6.636 | 6.244 |
| Short-term debt | 26.798 | 44.087 | 15.803 | 17.147 | 7.018 | 7.322 | 6.781 | 14.761 | 15.430 | 17.992 | 51.971 | 6.210 | 20.680 | 22.620 |
| Total debt | 51.821 | 52.909 | 24.465 | 25.708 | 15.507 | 15.746 | 15.142 | 22.894 | 23.258 | 25.816 | 59.399 | 15.474 | 27.316 | 28.864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IRC ApS | Company | 50.0% | 50.0% | 2017 |
COLOSSEUM HOLDING A/S | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Juul Severinsen | Management | 0 companies |
| Anders Hjulmand | Board of Directors | 0 companies |
| Carsten Aagaard Larsen | Board of Directors | 0 companies |
| Jan Brinch Hansen | Chairman | 0 companies |