| Revenue | DKK 612K | +38% |
| EBITDA | DKK 233K | +229% |
| Net profit | DKK 197K | +164% |
| Total assets | DKK 537K | -20% |
| Equity | DKK -235K | +46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.323 | 1.464 | 1.297 | 1.438 | 1.119 | 1.125 | 1.248 | 972 | 700 | 575 | 444 | 612 |
| Staff expenses | -931 | -933 | -950 | -903 | -850 | -767 | -785 | -811 | -712 | -603 | -624 | -379 |
| EBITDA | 391 | 531 | 347 | 536 | 269 | 358 | 462 | 161 | -12 | -28 | -180 | 233 |
| Depreciation & amort. | 298 | 343 | 392 | -273 | -275 | -278 | -298 | -309 | -297 | -198 | -133 | -0 |
| EBIT | 93 | 188 | -45 | 262 | -6 | 80 | 164 | -149 | -309 | -227 | -314 | 233 |
| Net financials | -104 | -86 | -116 | -109 | -71 | -50 | -36 | -17 | -20 | -18 | -28 | -49 |
| Profit before tax | -11 | 103 | -161 | 153 | -77 | 31 | 129 | -166 | -329 | -244 | -341 | 184 |
| Tax | -0 | 15 | -30 | 36 | -17 | 7 | 29 | 14 | -71 | -15 | -35 | -13 |
| Net profit | -10 | 87 | -131 | 117 | -60 | 24 | 100 | -180 | -258 | -229 | -307 | 197 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.085 | 2.629 | 2.357 | 2.442 | 2.056 | 1.806 | 1.727 | 1.597 | 1.220 | 869 | 674 | 537 |
| Equity | 404 | 492 | 361 | 477 | 417 | 441 | 541 | 361 | 103 | -126 | -433 | -235 |
| Long-term debt | 954 | 1.548 | 1.422 | 1.295 | 976 | 672 | 454 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 702 | 549 | 564 | 623 | 633 | 656 | 666 | 1.151 | 1.068 | 947 | 1.093 | 772 |
| Total debt | 1.655 | 2.097 | 1.986 | 1.918 | 1.609 | 1.328 | 1.121 | 1.151 | 1.068 | 947 | 1.093 | 772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2010 | — | — |
MB Management | Management | 2010 | — | — |
JG Unofficial title | Unofficial title | 2025 | — | — |
BK Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MANITT Skagen ApS | Company | 100.0% | 100.0% | 2013 |
BERNIE HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Højer Jørgensen | Management | 0 companies |
| Marianne Bagh Jørgensen | Management | 0 companies |
| Jan Godballe Børjesson | Unofficial title | 0 companies |
| Bjørn Kristensen | Management | 0 companies |