| Revenue | DKK -422K | +8% |
| EBITDA | DKK -425K | +8% |
| Net profit | DKK -372K | +1% |
| Total assets | DKK 330K | -4% |
| Equity | DKK -712K | -109% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138 | 152 | 193 | 51 | 161 | 170 | 155 | 827 | 24 | -83 | -26 | -92 | -391 | -422 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -140 | -72 | -3 |
| EBITDA | 138 | 152 | 193 | 51 | 161 | 170 | 155 | 827 | 24 | -83 | -26 | -232 | -463 | -425 |
| Depreciation & amort. | -51 | -51 | -346 | -19 | -337 | -37 | -37 | -15 | -260 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 87 | 101 | -153 | 33 | -176 | 133 | 118 | 812 | -236 | -83 | -26 | -232 | -463 | -425 |
| Net financials | -288 | -219 | -245 | -68 | -148 | -119 | -103 | -52 | 20 | 37 | 49 | 31 | -17 | -52 |
| Profit before tax | -201 | -118 | -398 | -35 | -324 | 14 | 15 | 759 | -216 | -45 | 22 | -201 | -480 | -476 |
| Tax | -51 | -29 | 46 | -4 | 3 | -18 | -21 | 149 | 21 | -10 | 5 | -44 | -106 | -105 |
| Net profit | -150 | -89 | -444 | -31 | -327 | 32 | 36 | 610 | -237 | -35 | 17 | -157 | -375 | -372 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.092 | 7.068 | 4.754 | 4.741 | 4.393 | 4.359 | 4.346 | 3.251 | 2.916 | 1.249 | 1.261 | 198 | 344 | 330 |
| Equity | -262 | -351 | 730 | 698 | 639 | 850 | 886 | 1.496 | 1.260 | 1.224 | 1.242 | 35 | -340 | -712 |
| Long-term debt | 5.956 | 5.712 | 3.632 | 3.684 | 3.492 | 3.235 | 3.020 | 1.590 | 1.363 | 0 | 5 | 129 | 665 | 1.021 |
| Short-term debt | 1.399 | 1.708 | 393 | 359 | 262 | 274 | 440 | 164 | 294 | 25 | 15 | 34 | 19 | 20 |
| Total debt | 7.355 | 7.419 | 4.025 | 4.043 | 3.754 | 3.509 | 3.460 | 1.754 | 1.657 | 25 | 20 | 163 | 684 | 1.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2008 | — | — |
DJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JF Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hey Group ApS | Company | 100.0% | 100.0% | 2023 |
DINING PHILOSOPHERS ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolaj Balle Ladiges | Management | 0 companies |
| David Johannes Eiersted Mc Nally | Chief Executive Officer | 0 companies |
| Jesper Flindt Nielsen | Management | 0 companies |
| Carsten Hjorth Pedersen | Chairman | 0 companies |
| Jeff Hornshøj Rasmussen | Board of Directors | 0 companies |
| Søren Ancher Arnsbo | Deputy Chairman | 0 companies |