| Revenue | DKK 607K | -29% |
| EBITDA | DKK 506K | -33% |
| Net profit | DKK 404K | -41% |
| Total assets | DKK 2,7M | -18% |
| Equity | DKK -499K | +45% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 816 | 2.193 | 984 | 3.238 | 2.353 | 19 | 1.165 | 1.748 | 905 | 1.009 | 696 | 856 | 607 |
| Staff expenses | -2.090 | -1.558 | -2.115 | -2.563 | -2.563 | -4.103 | -2.634 | -1.700 | -238 | -265 | -94 | -96 | -100 |
| EBITDA | -1.275 | 615 | -1.346 | 675 | -771 | -4.085 | -1.469 | -668 | 646 | 744 | 602 | 760 | 506 |
| Depreciation & amort. | 293 | 195 | -0 | -269 | -301 | -627 | -768 | -712 | -345 | -95 | -9 | -6 | -71 |
| EBIT | -1.568 | 419 | -1.346 | 406 | -1.072 | -4.711 | -2.237 | -1.380 | 300 | 649 | 593 | 754 | 435 |
| Net financials | 785 | -168 | -490 | -292 | -162 | -147 | -472 | -123 | -107 | -76 | -181 | -68 | -31 |
| Profit before tax | -783 | 252 | -1.836 | 115 | -1.234 | -4.858 | -2.708 | -1.503 | 193 | 574 | 412 | 686 | 404 |
| Tax | -195 | 80 | -401 | 30 | -259 | -1.059 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -588 | 172 | -1.435 | 85 | -975 | -3.799 | -2.708 | -1.503 | 193 | 574 | 412 | 686 | 404 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.879 | 4.094 | 3.500 | 4.469 | 5.481 | 6.583 | 5.533 | 3.524 | 3.080 | 2.080 | 2.415 | 3.231 | 2.660 |
| Equity | -78 | 94 | -1.342 | -1.257 | -1.982 | -1.881 | -4.589 | -2.767 | -2.574 | -2.000 | -1.588 | -903 | -499 |
| Long-term debt | 402 | 648 | 0 | 0 | 0 | 0 | 0 | 2.147 | 1.391 | 780 | 172 | 45 | 46 |
| Short-term debt | 2.554 | 3.352 | 4.842 | 5.726 | 7.463 | 8.464 | 10.122 | 4.143 | 4.263 | 3.300 | 3.831 | 4.089 | 3.113 |
| Total debt | 2.957 | 4.000 | 4.842 | 5.726 | 7.463 | 8.464 | 10.122 | 6.290 | 5.654 | 4.080 | 4.004 | 4.134 | 3.159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Deputy Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bård Henrik Holmboe | Chief Executive Officer | 0 companies |
| Bendt August Rejner Hejerholt | Chief Executive Officer | 0 companies |
| Cato Edvinsen | Chief Executive Officer | 0 companies |
| Steinar Mathisen | Board of Directors | 0 companies |
| Flemming Ransborg | Deputy Chairman | 0 companies |
| Tom Nygren | Board of Directors | 0 companies |
| Per Einar Bakke | Chairman | 0 companies |
| Mogens Nørlem | Deputy Chairman | 0 companies |