| Revenue | DKK 649K | -41% |
| EBITDA | DKK -2,2M | -99% |
| Net profit | DKK -1,2M | +44% |
| Total assets | DKK 6,4M | +41% |
| Equity | DKK 4,9M | +118% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 703 | -1.106 | -835 | -2.927 | -888 | -736 | -209 | 447 | 506 | 144 | 697 | 1.108 | 649 |
| Staff expenses | -1.087 | -476 | -1.319 | -1.291 | -2.483 | -2.513 | -1.800 | -1.802 | -1.460 | -1.676 | -2.271 | -2.212 | -2.849 |
| EBITDA | -384 | -1.582 | -2.154 | -4.218 | -3.376 | -3.249 | -2.009 | -1.356 | -955 | -1.532 | -1.574 | -1.104 | -2.200 |
| Depreciation & amort. | -123 | -90 | -175 | -1.054 | -1.185 | -1.368 | -1.441 | -1.474 | -733 | -751 | -727 | -834 | -2.210 |
| EBIT | -508 | -1.673 | -2.329 | -5.272 | -4.561 | -4.617 | -3.449 | -2.830 | -1.688 | -2.283 | -2.301 | -1.938 | -4.410 |
| Net financials | -16 | -29 | -4 | -4 | 8 | -8 | -11 | -9 | -13 | 56 | -10 | -14 | -20 |
| Profit before tax | -524 | -1.701 | -2.333 | -5.275 | -4.552 | -4.625 | -3.460 | -2.839 | -1.701 | -2.227 | -2.311 | -1.951 | -4.430 |
| Tax | -163 | -320 | -684 | -1.160 | -1.001 | -1.017 | -761 | -624 | -374 | -489 | 1.194 | 147 | -3.252 |
| Net profit | -361 | -1.382 | -1.649 | -4.115 | -3.552 | -3.608 | -2.699 | -2.215 | -1.327 | -1.738 | -3.505 | -2.099 | -1.178 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.972 | 5.048 | 6.174 | 6.034 | 5.959 | 4.777 | 5.190 | 4.767 | 5.151 | 5.497 | 4.467 | 4.526 | 6.366 |
| Equity | 516 | -866 | -2.515 | -6.630 | -10.182 | -13.790 | -16.489 | -18.704 | -20.031 | -21.769 | -25.274 | -27.373 | 4.853 |
| Long-term debt | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.993 | 5.027 | 7.931 | 12.174 | 15.804 | 18.566 | 21.678 | 23.471 | 25.183 | 27.266 | 29.742 | 31.899 | 1.513 |
| Total debt | 1.993 | 5.027 | 7.931 | 12.174 | 15.804 | 18.566 | 21.678 | 23.471 | 25.183 | 27.266 | 29.742 | 31.899 | 1.513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
GJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BK Founder | Founder | 2012 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROHOLDING A/S | Company | 33.3% | 33.3% | 2025 |
Emilie Schumann Holding ApS | Company | 25.0% | 25.0% | 2025 |
AND BEYOND ApS | Company | 5.0% | 5.0% | 2025 |
Familien Kristensen Holding ApS | Company | 25.0% | 25.0% | 2025 |
BEK95B ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Ellegaard Andersen | Chief Executive Officer | 0 companies |
| Gert Johannsen | Chief Executive Officer | 0 companies |
| Bent Korsgaard Jensen | Founder | 0 companies |
| Emilie Schumann | Chief Executive Officer | 0 companies |
| Gert Davidsen | Board of Directors | 0 companies |
| Søren Holm Jensen | Chairman | 0 companies |
| Kristian Maan Tokkesdal | Board of Directors | 0 companies |
| Flemming Busk Pedersen | Board of Directors | 0 companies |