| Revenue | DKK 14,3M | -47% |
| EBITDA | DKK -1,6M | -28% |
| Net profit | DKK -2,3M | -39% |
| Total assets | DKK 118K | -99% |
| Equity | DKK 111K | -80% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.042 | 12.268 | 12.493 | 17.585 | 23.700 | 18.049 | 14.049 | 13.229 | 18.612 | 22.252 | 28.433 | 26.796 | 14.294 |
| Staff expenses | -4.501 | -5.350 | -4.862 | -4.709 | -5.068 | -5.491 | -5.519 | -5.162 | -5.298 | -5.448 | -5.707 | -5.949 | -2.414 |
| EBITDA | -3.903 | -5.926 | -5.293 | -3.817 | -4.095 | -3.433 | -2.406 | -1.792 | -204 | 512 | 899 | -1.278 | -1.637 |
| Depreciation & amort. | 555 | -1.133 | -157 | -211 | -225 | -946 | -3.329 | -47 | -37 | -28 | -12 | -5 | -5 |
| EBIT | -4.458 | -7.059 | -5.450 | -4.028 | -4.320 | -4.379 | -5.735 | -1.839 | -241 | 484 | 887 | -1.283 | -1.642 |
| Net financials | -496 | -1.065 | -350 | -451 | -655 | -352 | -213 | -132 | -128 | -661 | -840 | -354 | -671 |
| Profit before tax | -4.954 | -8.124 | -5.800 | -4.479 | -4.975 | -4.731 | -5.948 | -1.971 | -369 | -177 | 47 | -1.637 | -2.313 |
| Tax | -0 | 350 | -0 | -782 | -0 | -138 | -464 | -0 | -96 | -37 | -0 | -0 | -43 |
| Net profit | -4.954 | -8.474 | -5.800 | -3.697 | -4.975 | -4.593 | -5.484 | -1.971 | -273 | -140 | 47 | -1.637 | -2.270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.646 | 10.074 | 12.198 | 15.237 | 22.118 | 12.445 | 8.519 | 7.423 | 9.685 | 10.233 | 13.435 | 12.765 | 118 |
| Equity | -3.497 | 2.577 | -223 | 1.079 | 4.104 | 3.011 | 1.528 | 2.556 | 2.284 | 2.144 | 2.191 | 553 | 111 |
| Long-term debt | 2.408 | 5.000 | 5.000 | 10.893 | 12.087 | 5.924 | 2.811 | 1.655 | 4.480 | 4.594 | 5.904 | 379 | 0 |
| Short-term debt | 11.735 | 2.497 | 7.421 | 3.265 | 5.927 | 3.510 | 4.180 | 3.212 | 2.921 | 3.495 | 5.340 | 11.833 | 7 |
| Total debt | 14.143 | 7.497 | 12.421 | 14.158 | 18.014 | 9.434 | 6.991 | 4.867 | 7.401 | 8.089 | 11.244 | 12.212 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2024 | — | — |
MN Unofficial title | Unofficial title | 2024 | — | — |
CP Management | Management | 2009 | — | — |
PS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BREGNERØD INVESTERINGSSELSKAB ApS | Company | 90.0% | 90.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Sørensen | Management | 0 companies |
| Michael Nørremark | Unofficial title | 0 companies |
| Carsten Plesner Hamann | Management | 0 companies |
| Peter Stefan Bengt Bixe | Management | 0 companies |
| Aage Krogh | Board of Directors | 0 companies |
| Jacob Christian Juul Hastrup | Deputy Chairman | 0 companies |
| Carl Gustaf Knakkergaard Jespersen | Board of Directors | 0 companies |
| Henrik Lyngbye Pedersen | Chairman | 0 companies |