| Revenue | DKK 101K | -2401% |
| EBITDA | DKK 101K | +2401% |
| Net profit | DKK 71K | +1742% |
| Total assets | DKK 1,9M | +111% |
| Equity | DKK 360K | +25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 48 | 133 | 207 | 223 | 214 | 241 | 218 | 27 | 22 | -7 | -4 | 101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 36 | 48 | 133 | 164 | 141 | 70 | 184 | -0 | 27 | 22 | -7 | -4 | 101 |
| Depreciation & amort. | -1 | -1 | -0 | -1 | -1 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 35 | 47 | 133 | 163 | 140 | 69 | 183 | -0 | 27 | 22 | -7 | -4 | 101 |
| Net financials | -50 | -45 | -44 | -50 | -44 | -45 | -37 | 0 | -6 | -0 | -2 | 0 | -13 |
| Profit before tax | -15 | 2 | 89 | 113 | 96 | 23 | 146 | -0 | 20 | 22 | -8 | -4 | 88 |
| Tax | -0 | -0 | 11 | 27 | 21 | 9 | 34 | -0 | 5 | 1 | -0 | -0 | 17 |
| Net profit | -15 | 2 | 78 | 86 | 75 | 14 | 112 | -0 | 16 | 20 | -8 | -4 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.258 | 1.252 | 1.576 | 1.575 | 1.575 | 1.574 | 1.573 | 1.170 | 281 | 458 | 502 | 900 | 1.895 |
| Equity | 48 | 50 | 112 | 186 | 261 | 275 | 387 | 120 | 281 | 301 | 293 | 289 | 360 |
| Long-term debt | 932 | 851 | 1.178 | 1.043 | 966 | 878 | 782 | 768 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 277 | 350 | 286 | 346 | 348 | 421 | 404 | 282 | 1 | 157 | 209 | 611 | 1.534 |
| Total debt | 1.210 | 1.202 | 1.464 | 1.389 | 1.314 | 1.298 | 1.186 | 1.050 | 1 | 157 | 209 | 611 | 1.534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Founder | Founder | 2011 | — | — |
JO Founder | Founder | 2011 | — | — |
RS Founder | Founder | 2011 | — | — |
KR Management | Management | 2020 | — | — |
AB Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRAWN S.M.B.A. | Company | 50.0% | 50.0% | 2023 |
KERA Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Damm Johansen | Founder | 0 companies |
| John Olesen | Founder | 0 companies |
| Ronnie Stolzenberg Rasmussen | Founder | 0 companies |
| Kevin Rasmussen | Management | 0 companies |
| Allan Brawn Rasmussen | Management | 0 companies |