| Revenue | DKK 1,3M | -64% |
| EBITDA | DKK 23K | -98% |
| Net profit | DKK 4K | -100% |
| Total assets | DKK 2,5M | -37% |
| Equity | DKK 1M | -33% |
| Employees | 62 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 952 | 2.052 | 10.256 | 1.055 | 1.562 | 2.790 | 2.150 | 2.578 | 2.902 | 3.119 | 2.991 | 3.458 | 1.255 |
| Staff expenses | -315 | -685 | -1.035 | -8.845 | -1.924 | -1.675 | -2.231 | -2.956 | -2.011 | -2.741 | -2.941 | -2.833 | -2.141 | -1.232 |
| EBITDA | 150 | 267 | 1.016 | 1.411 | -869 | -113 | 559 | -806 | 567 | 160 | 179 | 159 | 1.317 | 23 |
| Depreciation & amort. | -46 | -46 | -46 | -46 | -46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 |
| EBIT | 104 | 221 | 970 | 1.365 | -915 | -113 | 559 | -806 | 567 | 160 | 179 | 159 | 1.317 | 9 |
| Net financials | 13 | -0 | -48 | 11 | 5 | -33 | -13 | 2 | -12 | -10 | -9 | -3 | -5 | -4 |
| Profit before tax | 117 | 221 | 922 | 1.377 | -910 | -146 | 546 | -804 | 555 | 151 | 169 | 155 | 1.312 | 5 |
| Tax | 31 | 54 | 227 | 324 | -200 | -30 | 120 | -177 | 122 | 33 | 38 | 34 | 289 | 1 |
| Net profit | 86 | 167 | 696 | 1.053 | -710 | -116 | 426 | -627 | 432 | 117 | 132 | 121 | 1.023 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.024 | 1.573 | 3.959 | 5.009 | 3.714 | 4.832 | 4.954 | 4.350 | 8.430 | 8.926 | 6.308 | 8.495 | 4.022 | 2.549 |
| Equity | 197 | 364 | 1.059 | 1.212 | -498 | -614 | 311 | -316 | 116 | 234 | 366 | 487 | 1.510 | 1.014 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 827 | 1.209 | 2.900 | 3.797 | 4.212 | 5.446 | 4.643 | 4.666 | 8.224 | 8.692 | 5.943 | 8.008 | 2.511 | 1.533 |
| Total debt | 827 | 1.209 | 2.900 | 3.797 | 4.212 | 5.446 | 4.643 | 4.666 | 8.314 | 8.692 | 5.943 | 8.008 | 2.511 | 1.533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EI Management | Management | 2008 | — | — |
MB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRENDEBJERG HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Ingrid Egede Ørsnes | Management | 0 companies |
| Michael Brendebjerg | Management | 0 companies |