| Revenue | DKK -208K | -64% |
| EBITDA | DKK -208K | +64% |
| Net profit | DKK -602K | +24% |
| Total assets | DKK 5,6M | +23% |
| Equity | DKK 446K | -57% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 589 | 542 | 368 | 910 | 2.303 | 1.089 | 655 | 574 | 643 | 631 | -572 | -208 |
| Staff expenses | -0 | -83 | -81 | -274 | -350 | -293 | -9 | -2 | -1 | -0 | -0 | -0 |
| EBITDA | 589 | 459 | 287 | 636 | 1.786 | 1.378 | 646 | 572 | 642 | 631 | -572 | -208 |
| Depreciation & amort. | -0 | -0 | -2 | -140 | -179 | -177 | -308 | -334 | -349 | -357 | -357 | -438 |
| EBIT | 589 | 459 | 285 | 496 | 1.607 | 1.201 | 338 | 238 | 293 | 274 | -929 | -646 |
| Net financials | -281 | -440 | -269 | -492 | -310 | -256 | -182 | -145 | -197 | -156 | -78 | -125 |
| Profit before tax | 308 | 18 | 16 | 4 | 1.296 | 945 | 156 | 93 | 97 | 118 | -1.007 | -771 |
| Tax | 80 | 9 | 13 | 3 | 291 | 212 | 41 | 25 | 23 | 30 | -217 | -168 |
| Net profit | 229 | 9 | 3 | 1 | 1.005 | 733 | 115 | 68 | 74 | 88 | -789 | -602 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.068 | 575 | 522 | 3.140 | 6.244 | 5.505 | 5.844 | 5.244 | 5.398 | 5.194 | 4.576 | 5.635 |
| Equity | 92 | 102 | 104 | 105 | 1.110 | 1.493 | 1.608 | 1.676 | 1.750 | 1.838 | 1.048 | 446 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.434 | 1.493 | 1.552 | 1.614 | 1.420 | 1.420 | 1.420 | 1.420 |
| Short-term debt | 976 | 473 | 418 | 3.033 | 3.406 | 2.112 | 2.236 | 1.481 | 1.732 | 1.410 | 1.799 | 3.629 |
| Total debt | 976 | 473 | 418 | 3.033 | 4.840 | 3.605 | 3.788 | 3.095 | 3.152 | 2.830 | 3.219 | 5.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AN Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
Brylle Finans ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Michael Ferdinand | Chief Executive Officer | 0 companies |
| Adam Nicolai Erritzøe | Management | 0 companies |