| Revenue | DKK 378K | -69% |
| EBITDA | DKK 145K | +158% |
| Net profit | DKK -136K | +75% |
| Total assets | DKK 476K | -40% |
| Equity | DKK -975K | +71% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.592 | 5.171 | 5.915 | 5.055 | 4.295 | 4.080 | 4.203 | 675 | 3.158 | 4.179 | 1.080 | 1.218 | 378 |
| Staff expenses | -3.105 | -2.599 | -4.232 | -4.141 | -3.589 | -5.253 | -4.980 | -2.460 | -2.288 | -3.830 | -2.599 | -1.470 | -233 |
| EBITDA | 513 | 2.572 | 1.683 | 913 | 706 | -1.172 | -776 | -1.785 | 726 | 348 | -1.521 | -252 | 145 |
| Depreciation & amort. | 71 | -74 | -110 | -124 | -171 | -171 | -168 | -180 | -76 | -95 | -118 | -80 | -121 |
| EBIT | 442 | 2.498 | 1.573 | 790 | 536 | -1.343 | -945 | -1.965 | 650 | 252 | -1.639 | -331 | 23 |
| Net financials | -33 | -16 | -26 | -57 | -53 | 2 | -71 | -73 | -24 | -97 | -135 | -209 | -160 |
| Profit before tax | 475 | 2.482 | 1.547 | 733 | 483 | -1.342 | -1.015 | -2.038 | 626 | 155 | -1.774 | -540 | -136 |
| Tax | 100 | 580 | 338 | 162 | 106 | -295 | -68 | -0 | -509 | 429 | 80 | -0 | -0 |
| Net profit | 375 | 1.903 | 1.209 | 571 | 376 | -1.047 | -948 | -2.038 | 1.135 | -274 | -1.854 | -540 | -136 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.104 | 0 | 0 | 6.156 | 5.305 | 5.166 | 3.839 | 2.031 | 3.720 | 3.582 | 944 | 796 | 476 |
| Equity | 125 | 0 | 0 | 1.307 | 1.684 | 1.187 | 239 | -1.799 | -664 | -938 | -2.793 | -3.333 | -975 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.417 | 2.505 | 2.688 | 318 |
| Short-term debt | -979 | 0 | 0 | 4.468 | 3.261 | 3.911 | 3.600 | 3.831 | 4.384 | 2.104 | 1.231 | 1.440 | 1.132 |
| Total debt | -979 | 0 | 0 | 4.468 | 3.261 | 3.911 | 3.600 | 3.831 | 4.384 | 4.521 | 3.736 | 4.128 | 1.450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHARLOTTE BAERÉ HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Baeré | Management | 0 companies |
| Villy Johannsen | Board of Directors | 0 companies |
| Hanne Baeré Johannsen | Board of Directors | 0 companies |
| Loui Baeré | Board of Directors | 0 companies |
| Charlotte Baeré | Board of Directors | 0 companies |