| Revenue | DKK 393K | -27% |
| EBITDA | DKK 393K | -27% |
| Net profit | DKK 325K | -32% |
| Total assets | DKK 4,8M | +4% |
| Equity | DKK 4M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -232 | 496 | 466 | 359 | 278 | 1.132 | 859 | 1.173 | 794 | -525 | 704 | 771 | 1.167 | 536 | 393 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -232 | 496 | 466 | 359 | 278 | 1.132 | 859 | 1.173 | 794 | -525 | 704 | 771 | 1.167 | 536 | 393 |
| Depreciation & amort. | 1 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -233 | 468 | 466 | 359 | 278 | 1.132 | 859 | 1.173 | 794 | -525 | 704 | 771 | 1.167 | 536 | 393 |
| Net financials | -14 | -36 | -43 | -56 | -31 | -12 | 14 | -7 | -3 | -10 | -7 | 5 | 56 | 75 | 24 |
| Profit before tax | -247 | 432 | 423 | 303 | 247 | 1.120 | 873 | 1.166 | 791 | -535 | 697 | 776 | 1.223 | 611 | 417 |
| Tax | -61 | 34 | 107 | 69 | 58 | 244 | 191 | 255 | 174 | -120 | 153 | 171 | 269 | 135 | 92 |
| Net profit | -186 | 398 | 316 | 234 | 189 | 876 | 682 | 911 | 617 | -415 | 544 | 606 | 954 | 476 | 325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.058 | 3.586 | 4.460 | 4.815 | 2.930 | 2.960 | 3.638 | 4.248 | 4.396 | 4.089 | 4.598 | 5.069 | 4.392 | 4.591 | 4.798 |
| Equity | 245 | 643 | 959 | 1.193 | 1.382 | 2.258 | 2.940 | 3.351 | 3.468 | 3.053 | 3.596 | 4.202 | 3.155 | 3.632 | 3.957 |
| Long-term debt | 850 | 649 | 1.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136 | 0 | 265 | 0 | 0 |
| Short-term debt | 963 | 2.294 | 1.956 | 3.622 | 1.548 | 702 | 698 | 897 | 928 | 963 | 793 | 854 | 953 | 960 | 827 |
| Total debt | 1.813 | 2.943 | 3.501 | 3.622 | 1.548 | 702 | 698 | 897 | 928 | 963 | 929 | 854 | 1.218 | 960 | 827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2008 | — | — |
KB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Beirholm Group A/S | Company | 50.0% | 50.0% | 2019 |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Beirholm | Management | 0 companies |
| Kamma Beirholm | Management | 0 companies |
| Jakob Blicher Ravnsbo | Chairman | 0 companies |
| Charles Scott Campbell | Board of Directors | 0 companies |
| Imran Choudhery | Board of Directors | 0 companies |
| Nadeem Abdullah | Board of Directors | 0 companies |
| Niels Bo Andersen | Chairman | 0 companies |
| Nabeel Abdullah | Board of Directors | 0 companies |