| Revenue | DKK 6,8M | +54% |
| EBITDA | DKK 5,9M | +15% |
| Net profit | DKK 1,8M | +890% |
| Total assets | DKK 151,2M | +1% |
| Equity | DKK 47,8M | +4% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1 | -20 | 24.946 | 4.385 | 6.753 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1 | -20 | 24.946 | 5.096 | 5.876 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | -20 | 24.946 | 5.096 | 5.876 |
| Net financials | -6 | 0 | -3 | -4.858 | -3.557 |
| Profit before tax | -5 | -20 | 24.943 | 238 | 2.319 |
| Tax | -0 | -0 | 5.198 | 55 | 510 |
| Net profit | -5 | -20 | 19.745 | 183 | 1.809 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 135 | 44.858 | 153.220 | 149.620 | 151.161 |
| Equity | 125 | 105 | 45.850 | 46.033 | 47.842 |
| Long-term debt | 0 | 0 | 94.576 | 94.425 | 94.157 |
| Short-term debt | 10 | 44.752 | 7.595 | 3.909 | 3.399 |
| Total debt | 10 | 44.752 | 102.172 | 98.334 | 97.555 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BN Management | Management | 2022 |
| Former (4) | ||
HH Management | Management | 2021 – 2022 |
SB Management | Management | 2020 – 2021 |
PB Management | Management | 2021 – 2022 |
SR Management | Management | 2021 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Bo Hyldig | Management | 0 companies |
| Søren Balle | Management | 0 companies |
| Per Baun Helios | Management | 0 companies |
| Bo Norup Refsgaard | Management | 0 companies |
| Søren Riis Jensen | Management | 0 companies |
| Thomas Hjort Winther | Board of Directors | 0 companies |
| Brian Djernes | Chairman | 0 companies |