| Revenue | DKK 5,2M | -26% |
| EBITDA | DKK 1,7M | -26% |
| Net profit | DKK -974K | -153% |
| Total assets | DKK 36,4M | -7% |
| Equity | DKK 18,1M | -12% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 2.345 | 1.780 | 1.860 | 2.024 | 2.721 | 0 | 0 | 0 | 0 | 0 | 0 | 7.092 | 5.236 |
| Staff expenses | -0 | -117 | -0 | -0 | -1.181 | -1.700 | -1.668 | -2.024 | -2.680 | -2.776 | -3.648 | -4.315 | -4.633 | -3.541 |
| EBITDA | 296 | 2.228 | 1.469 | 1.680 | 631 | 940 | 2.581 | 3.496 | 3.997 | 5.323 | 4.509 | 5.420 | 2.295 | 1.696 |
| Depreciation & amort. | -762 | 453 | 171 | 197 | -254 | -316 | -311 | -336 | -302 | -218 | -286 | -404 | -568 | -652 |
| EBIT | -465 | 1.774 | 1.298 | 1.483 | 377 | 623 | 2.270 | 3.160 | 3.694 | 5.104 | 4.223 | 5.016 | 1.727 | 1.044 |
| Net financials | -122 | -114 | -128 | -149 | -88 | -87 | -52 | -110 | -87 | -102 | 381 | 992 | 440 | -1.878 |
| Profit before tax | -587 | 1.660 | 1.169 | 1.334 | 289 | 536 | 2.218 | 3.050 | 3.607 | 5.003 | 4.604 | 6.007 | 2.167 | -835 |
| Tax | -144 | 47 | 280 | 252 | 66 | 78 | 409 | 705 | 826 | 1.127 | 1.117 | 166 | 323 | 140 |
| Net profit | -443 | 1.613 | 890 | 1.083 | 223 | 458 | 1.809 | 2.345 | 2.782 | 3.875 | 3.487 | 5.842 | 1.844 | -974 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.871 | 10.057 | 14.910 | 12.929 | 12.822 | 11.367 | 22.797 | 18.115 | 18.838 | 23.171 | 30.184 | 35.995 | 39.116 | 36.388 |
| Equity | 1.172 | 2.985 | 3.875 | 4.957 | 5.180 | 4.638 | 6.447 | 8.392 | 10.773 | 14.049 | 12.466 | 20.416 | 20.520 | 18.104 |
| Long-term debt | 2.578 | 4.469 | 4.096 | 3.082 | 2.055 | 2.347 | 1.510 | 1.205 | 1.846 | 2.260 | 2.195 | 2.238 | 2.433 | 2.307 |
| Short-term debt | 1.659 | 2.094 | 6.320 | 4.344 | 5.041 | 3.808 | 14.277 | 7.746 | 5.388 | 5.895 | 14.321 | 12.963 | 15.478 | 15.152 |
| Total debt | 4.237 | 6.563 | 10.415 | 7.426 | 7.096 | 6.155 | 15.787 | 8.951 | 7.234 | 8.155 | 16.516 | 15.201 | 17.910 | 17.459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2013 | — | — |
BR Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DTM HOLDING, ESBJERG ApS | Company | 33.3% | 33.3% | 2023 |
JØRGEN.DAVIDSEN HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
Michael Knudsen Holding ApS | Company | 20.0% | 20.0% | 2022 |
PETER LUND HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
M. L. J. INVEST ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 20.0% | 25.0% | 2017 | |
BMB ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Rahbek Davidsen | Management | 0 companies |
| Bjarne Rahbek Davidsen | Founder | 0 companies |