| Revenue | DKK 2,2M | -9% |
| EBITDA | DKK 750K | -42% |
| Net profit | DKK -463K | -500% |
| Total assets | DKK 11,5M | +3% |
| Equity | DKK 2,6M | -15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.353 | 1.694 | 1.544 | 3.695 | -14 | 9.062 | 3.174 | 1.586 | 1.809 | 2.702 | 2.220 | 2.368 | 2.155 |
| Staff expenses | -0 | -0 | -0 | -1.473 | -3.135 | -1.956 | -832 | -450 | -783 | -426 | -959 | -1.063 | -1.404 |
| EBITDA | 1.109 | 1.402 | 825 | 2.223 | -3.149 | 7.106 | 2.342 | 617 | 1.026 | 2.276 | 1.261 | 1.305 | 750 |
| Depreciation & amort. | -438 | -395 | -0 | -1.221 | -1.243 | -1.243 | -1.278 | -1.273 | -1.285 | -1.212 | -1.151 | -870 | -952 |
| EBIT | 670 | 1.007 | 825 | 1.002 | -4.392 | 5.863 | 1.064 | -656 | -259 | 1.063 | 110 | 435 | -202 |
| Net financials | -388 | -798 | -726 | -830 | -841 | -695 | -159 | -290 | -263 | -221 | -176 | -280 | -431 |
| Profit before tax | 282 | 63 | 42 | 170 | -5.233 | 5.168 | 905 | -946 | -522 | 843 | -66 | 155 | -633 |
| Tax | 68 | -0 | -0 | 54 | -1.195 | 1.144 | 255 | -205 | -112 | 188 | -13 | 39 | -169 |
| Net profit | 214 | 208 | 99 | 115 | -4.038 | 4.024 | 650 | -742 | -410 | 655 | -53 | 116 | -463 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.606 | 11.656 | 14.028 | 16.306 | 10.322 | 12.202 | 12.170 | 13.017 | 11.724 | 12.393 | 11.429 | 11.205 | 11.508 |
| Equity | 980 | 1.188 | 1.287 | 166 | -2.373 | 142 | 792 | 50 | 2.347 | 3.002 | 2.949 | 3.064 | 2.601 |
| Long-term debt | 0 | 2.338 | 2.338 | 3.118 | 2.318 | 3.000 | 0 | 1.132 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.774 | 6.924 | 8.656 | 11.250 | 9.799 | 7.382 | 9.579 | 10.241 | 7.894 | 7.721 | 6.823 | 6.445 | 7.380 |
| Total debt | 7.774 | 9.262 | 10.994 | 14.368 | 12.117 | 10.382 | 9.579 | 11.373 | 7.894 | 7.721 | 6.823 | 6.445 | 7.380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
LI Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Unlimit Group A/S | Company | 25.0% | 25.0% | 2025 |
M&N BENGTSSON HOLDING ApS | Company | 20.0% | 20.0% | 2018 |
BLACKSTAD HOLDING ApS | Company | 20.0% | 20.0% | 2018 |
| Individual | 20.0% | 20.0% | 2018 | |
EMD Service A/S | Company | 10.0% | 10.0% | 2018 |
MR INV 3 ApS | Company | 25.0% | 25.0% | 2018 |
2bak ApS | Company | 25.0% | 25.0% | 2021 |
H. KLAUSEN HOLDING ApS | Company | 15.0% | 15.0% | 2016 |
Nor.Ventures ApS | Company | 5.0% | 5.0% | 2020 |
MR INV 1 ApS | Company | 20.0% | 20.0% | 2018 |
DENVISION ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Høvedsgaard Iversen | Chief Executive Officer | 0 companies |
| Lars Ingerslev Storper | Chief Executive Officer | 0 companies |
| Kurt Armose Lauridsen | Board of Directors | 0 companies |
| Jesper Bak | Board of Directors | 0 companies |
| Niels Edward Bengtsson | Chairman | 0 companies |
| Bent Kristian Winkler-Kristensen | Board of Directors | 0 companies |
| Thomas Blackstad Kristensen | Board of Directors | 0 companies |
| Lisbeth Britta Bak | Board of Directors | 0 companies |
| Christian Lorenz Petersen | Board of Directors | 0 companies |
| Magne Sveen | Chairman | 0 companies |