| Revenue | DKK -51K | -65% |
| EBITDA | DKK -51K | +65% |
| Net profit | DKK -51K | +65% |
| Total assets | DKK 4,5M | +51% |
| Equity | DKK 3,2M | +105% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -111 | -53 | 0 | 8 | 233 | 226 | 56 | 39 | -10 | -32 | -67 | -145 | -51 |
| Staff expenses | -0 | -0 | -0 | -34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -53 | -111 | -53 | -51 | -56 | 233 | 226 | 56 | 39 | -10 | -32 | -67 | -145 | -51 |
| Depreciation & amort. | -0 | -0 | -0 | 2.361 | -0 | -306 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -111 | -53 | -2.411 | -56 | -73 | 226 | 56 | 39 | -10 | -32 | -67 | -145 | -51 |
| Net financials | -154 | -239 | -270 | -343 | -48 | 11 | -24 | 4 | -2 | -3 | -7 | -2 | 0 | -0 |
| Profit before tax | -207 | -349 | -323 | -2.754 | -104 | -62 | 202 | 60 | 37 | -13 | -39 | -69 | -145 | -51 |
| Tax | -151 | -47 | -65 | -21 | 21 | 7 | 45 | 28 | 8 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -57 | -302 | -258 | -2.734 | -125 | -69 | 157 | 32 | 28 | -13 | -39 | -69 | -145 | -51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.027 | 2.631 | 2.855 | 518 | 384 | 1.042 | 666 | 674 | 670 | 1.635 | 1.596 | 3.169 | 2.984 | 4.508 |
| Equity | -335 | -637 | -895 | -3.629 | 145 | 157 | 314 | 346 | 374 | 375 | 336 | 1.767 | 1.573 | 3.227 |
| Long-term debt | 2.248 | 3.212 | 3.683 | 4.025 | 200 | 120 | 120 | 121 | 121 | 121 | 121 | 121 | 121 | 0 |
| Short-term debt | 114 | 56 | 68 | 55 | 39 | 765 | 232 | 208 | 176 | 1.139 | 1.139 | 1.281 | 1.291 | 1.281 |
| Total debt | 2.362 | 3.268 | 3.750 | 4.081 | 239 | 885 | 352 | 329 | 296 | 1.260 | 1.259 | 1.401 | 1.412 | 1.281 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2009 | — | — |
DM Management | Management | 2016 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PM Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER BANG HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
LARS NYENSTAD ApS | Company | 20.0% | 20.0% | 2025 |
LouMar ApS | Company | 20.0% | 20.0% | 2025 |
BENDIX-HOLDING ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jette Bjerrum | Management | 0 companies |
| Dan Mønster Nielsen | Management | 0 companies |
| Tanja Frifeldt | Chief Executive Officer | 0 companies |
| Poul Madsen Kvist | Management | 0 companies |
| Torben Ballegaard Sørensen | Chairman | 0 companies |
| Niels Jesper Jespersen Jensen | Chairman | 0 companies |
| Peter Frithjof Bang | Board of Directors | 0 companies |
| Per Bendix Jeppesen | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |