| Revenue | DKK 210K | -61% |
| EBITDA | DKK -24K | -118% |
| Net profit | DKK -60K | -174% |
| Total assets | DKK 107K | -16% |
| Equity | DKK -74K | -429% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 804 | 1.208 | 1.189 | 623 | 459 | 519 | 809 | 215 | 557 | 418 | 286 | 539 | 210 |
| Staff expenses | -613 | -785 | -890 | -627 | -542 | -381 | -750 | -490 | -532 | -410 | -262 | -403 | -234 |
| EBITDA | 200 | 47 | -249 | -4 | -84 | 138 | 59 | -275 | 25 | 8 | 24 | 135 | -24 |
| Depreciation & amort. | -25 | -30 | -37 | -30 | -16 | -12 | -7 | -0 | -17 | -0 | -17 | -17 | -27 |
| EBIT | 175 | 17 | -286 | -34 | -100 | 126 | 52 | -275 | 8 | 8 | 7 | 118 | -51 |
| Net financials | -1 | -5 | -4 | -12 | -16 | -13 | -5 | -7 | -5 | -9 | -12 | -13 | -9 |
| Profit before tax | 174 | 12 | -290 | -46 | -116 | 113 | 47 | -282 | 2 | -0 | -5 | 105 | -60 |
| Tax | 44 | 2 | -64 | -10 | -26 | 25 | 10 | -62 | 1 | -0 | -1 | 23 | -0 |
| Net profit | 130 | 10 | -225 | -36 | -90 | 89 | 36 | -220 | 2 | -0 | -4 | 82 | -60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 530 | 528 | 304 | 289 | 303 | 303 | 432 | 236 | 255 | 288 | 192 | 127 | 107 |
| Equity | 345 | 355 | 129 | 93 | 2 | 91 | 127 | -93 | -91 | -92 | -96 | -14 | -74 |
| Long-term debt | 0 | 0 | 81 | 115 | 152 | 115 | 33 | 117 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 172 | 164 | 148 | 146 | 148 | 98 | 271 | 212 | 347 | 380 | 288 | 141 | 181 |
| Total debt | 172 | 164 | 229 | 261 | 301 | 212 | 304 | 329 | 347 | 380 | 288 | 141 | 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2009 | — | — |
CB Management | Management | 2009 | — | — |
AB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS BROEN HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
BENEDIKT MORCH HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
A. BJERRE HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Broen | Management | 0 companies |
| Christoffer Benedikt Mørch | Management | 0 companies |
| Allan Bjerre Abbondio | Management | 0 companies |