| Revenue | DKK 1M | -38% |
| EBITDA | DKK -89K | -120% |
| Net profit | DKK -95K | -121% |
| Total assets | DKK 1,9M | -5% |
| Equity | DKK 1,5M | -6% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.703 | 1.438 | 1.341 | 1.346 | 1.496 | 1.372 | 1.114 | 1.193 | 1.616 | 2.001 | 797 | 1.651 | 1.030 |
| Staff expenses | -1.617 | -1.444 | -1.270 | -1.212 | -1.148 | -1.239 | -1.249 | -1.273 | -1.372 | -1.214 | -1.400 | -1.201 | -1.120 |
| EBITDA | 86 | -6 | 71 | 135 | 348 | 133 | -135 | -80 | 244 | 787 | -603 | 450 | -89 |
| Depreciation & amort. | 190 | -12 | 12 | 12 | -12 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -104 | -19 | 59 | 122 | 336 | 121 | -135 | -80 | 244 | 787 | -603 | 450 | -89 |
| Net financials | -19 | -21 | -18 | -15 | -8 | -1 | -3 | -2 | -4 | -4 | -1 | -0 | -6 |
| Profit before tax | -63 | -39 | 41 | 107 | 328 | 120 | -138 | -82 | 240 | 783 | -604 | 450 | -95 |
| Tax | 30 | -7 | 15 | 30 | 73 | 28 | -0 | -0 | 6 | 174 | -0 | -0 | -0 |
| Net profit | -93 | -32 | 26 | 77 | 255 | 92 | -138 | -82 | 233 | 609 | -604 | 450 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.163 | 1.590 | 1.477 | 1.404 | 1.676 | 1.592 | 1.516 | 1.792 | 2.614 | 2.581 | 1.872 | 2.047 | 1.944 |
| Equity | 543 | 511 | 536 | 613 | 868 | 910 | 723 | 641 | 874 | 1.797 | 1.193 | 1.644 | 1.548 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.620 | 1.080 | 941 | 791 | 807 | 682 | 794 | 1.151 | 1.739 | 784 | 679 | 404 | 396 |
| Total debt | 1.620 | 1.080 | 941 | 791 | 807 | 682 | 794 | 1.151 | 1.739 | 784 | 679 | 404 | 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Management | Management | 2010 | — | — |
KS Management | Management | 2007 | — | — |
HD Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK DANIEL OG BIRGITTE FOGED HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Foged Pedersen | Management | 0 companies |
| Kirsten Skov Hansen | Management | 0 companies |
| Henrik Daniel Pedersen | Management | 0 companies |
| Ebbe Foged Hansen | Chairman | 0 companies |