| Revenue | DKK 4,2M | -23% |
| EBITDA | DKK 456K | -67% |
| Net profit | DKK 293K | -69% |
| Total assets | DKK 5,6M | -62% |
| Equity | DKK 1M | -37% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 804 | 1.141 | 2.087 | 2.198 | 1.420 | 1.695 | 2.778 | 3.403 | 3.354 | 5.826 | 6.578 | 5.528 | 4.233 |
| Staff expenses | -557 | -127 | -1.937 | -2.123 | -1.632 | -1.654 | -2.450 | -3.085 | -2.579 | -3.237 | -4.025 | -4.151 | -3.777 |
| EBITDA | 247 | 1.014 | 151 | 75 | -212 | 41 | 328 | 318 | 775 | 2.589 | 2.552 | 1.376 | 456 |
| Depreciation & amort. | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -7 | -8 | -29 | -54 | -51 |
| EBIT | 243 | 1.014 | 151 | 75 | -212 | 41 | 328 | 315 | 767 | 2.581 | 2.523 | 1.322 | 405 |
| Net financials | 0 | 0 | 0 | -9 | 14 | -5 | -22 | 36 | -18 | 107 | -168 | -3 | 27 |
| Profit before tax | 243 | 1.014 | 151 | 66 | -199 | 37 | 305 | 351 | 749 | 2.688 | 2.355 | 1.319 | 432 |
| Tax | 78 | 266 | 49 | 22 | -31 | -11 | 93 | 122 | 194 | 635 | 573 | 366 | 139 |
| Net profit | 165 | 748 | 102 | 43 | -167 | 48 | 212 | 230 | 555 | 2.052 | 1.782 | 954 | 293 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 704 | 704 | 1.023 | 1.645 | 1.087 | 1.001 | 3.070 | 9.986 | 11.833 | 24.215 | 15.164 | 14.923 | 5.606 |
| Equity | -678 | 70 | 172 | 215 | 48 | 96 | 308 | 538 | 763 | 2.315 | 2.382 | 1.636 | 1.028 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125 | 264 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.382 | 579 | 851 | 1.429 | 1.039 | 905 | 2.761 | 9.322 | 10.805 | 21.899 | 12.774 | 13.281 | 4.575 |
| Total debt | 1.382 | 579 | 851 | 1.429 | 1.039 | 905 | 2.761 | 9.447 | 11.069 | 21.899 | 12.774 | 13.281 | 4.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2010 | — | — |
LB Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJERRING BONDESEN INVEST ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Bjerring Bondesen | Management | 0 companies |
| Louise Bjerring Bondesen | Management | 0 companies |