| Revenue | DKK 218K | -13% |
| EBITDA | DKK 218K | -13% |
| Net profit | DKK 3,2M | +202% |
| Total assets | DKK 7,3M | +139% |
| Equity | DKK -36,5M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -420 | -1.093 | — | 1.460 | -135 | -128 | -297 | -96 | -146 | -124 | 240 | 250 | 218 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.253 | -420 | -1.093 | -981 | 1.460 | -135 | -128 | -297 | -96 | -146 | -124 | 240 | 250 | 218 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -300 | -600 | -600 | -600 | -600 | -300 | -0 | -0 | -0 | -0 |
| EBIT | -1.253 | -420 | -1.093 | -981 | 1.160 | -735 | -728 | -897 | -696 | -446 | -124 | 240 | 250 | 218 |
| Net financials | -8.035 | -7.581 | -7.193 | -2.963 | -2.630 | -3.318 | -3.064 | -2.123 | 610 | 318 | -2.803 | -1.661 | 804 | 2.966 |
| Profit before tax | -9.288 | -8.001 | -8.286 | -3.944 | -1.470 | -4.053 | -3.792 | -3.020 | -86 | -128 | -2.926 | -1.421 | 1.054 | 3.184 |
| Tax | -0 | -0 | -0 | -56 | 333 | -186 | -166 | -142 | -13 | -2 | -17 | -9 | -0 | -0 |
| Net profit | -9.288 | -8.001 | -8.286 | -3.888 | -1.803 | -3.867 | -3.626 | -2.878 | -73 | -125 | -2.909 | -1.412 | 1.054 | 3.184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.089 | 3.166 | 1.232 | 2.248 | 4.834 | 3.036 | 1.564 | 1.067 | 1.849 | 3.058 | 1.378 | 1.000 | 3.055 | 7.308 |
| Equity | -14.235 | -22.236 | -30.521 | -32.409 | -28.212 | -32.079 | -35.705 | -38.584 | -36.304 | -36.430 | -39.339 | -40.751 | -39.697 | -36.523 |
| Long-term debt | 19.294 | 25.199 | 31.524 | 34.022 | 32.481 | 35.021 | 37.206 | 37.398 | 36.436 | 39.439 | 40.619 | 0 | 0 | 0 |
| Short-term debt | 30 | 202 | 229 | 635 | 565 | 93 | 63 | 2.252 | 1.717 | 49 | 98 | 41.750 | 42.752 | 43.830 |
| Total debt | 19.324 | 25.401 | 31.754 | 34.657 | 33.046 | 35.115 | 37.269 | 39.650 | 38.153 | 39.487 | 40.717 | 41.750 | 42.752 | 43.830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2016 | — | — |
TL Management | Management | 2011 | — | — |
JE Founder | Founder | 2011 | — | — |
PB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BREGNERØD INVESTERINGSSELSKAB ApS | Company | 66.7% | 66.7% | 2016 |
BURNBLOCK HOLDING ApS | Company | 10.0% | 10.0% | 2025 |
| Individual | 5.0% | 5.0% | 2021 | |
JSE CONSULTING & MANAGEMENT HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
JOHN GRIEM HOLDING ApS | Company | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Sørensen | Management | 0 companies |
| Torben Lyst | Management | 0 companies |
| John Engqvist Griem | Founder | 0 companies |
| Per Buchwald | Management | 0 companies |
| Peter Vilsøe | Board of Directors | 0 companies |
| Kristian Elvang-Gøransson | Board of Directors | 0 companies |
| Henrik Lyngbye Pedersen | Chairman | 0 companies |