| Revenue | DKK -1,1M | -220% |
| EBITDA | DKK -1,2M | -772% |
| Net profit | DKK -787K | -139% |
| Total assets | DKK 16,8M | +2% |
| Equity | DKK 7M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 2.456 | 2.453 | — | 4.330 | 22.045 | 13.605 | 10.497 | 25.234 | 33.175 | 3.114 | 949 | -1.139 |
| Staff expenses | -0 | -1.308 | -2.118 | -3.116 | -4.431 | -8.017 | -10.023 | -7.175 | -6.938 | -10.682 | -4.276 | -774 | -39 |
| EBITDA | — | 1.148 | 335 | 342 | -101 | -4.604 | -3.563 | -1.622 | 13.178 | 9.623 | -5.684 | 175 | -1.178 |
| Depreciation & amort. | -0 | 83 | -102 | -159 | -159 | -213 | -189 | -147 | -192 | -148 | -143 | -21 | -16 |
| EBIT | — | 1.065 | 233 | 183 | -260 | -4.817 | -3.752 | -1.769 | 12.985 | 9.475 | -5.827 | 154 | -1.194 |
| Net financials | 0 | 88 | 205 | 210 | 1.690 | -2.696 | -8.151 | 1.098 | -1.352 | 20.390 | 15.507 | 2.250 | 371 |
| Profit before tax | — | 1.153 | 438 | 393 | 1.430 | -7.514 | -11.902 | -671 | 11.634 | 29.864 | 9.680 | 2.404 | -823 |
| Tax | -0 | 319 | 91 | 64 | -35 | -1.067 | 529 | -66 | 1.112 | 2.179 | -1.182 | 368 | -36 |
| Net profit | — | 834 | 347 | 329 | 1.465 | -6.446 | -12.431 | -605 | 10.522 | 27.686 | 10.862 | 2.036 | -787 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.330 | 7.658 | 8.064 | 8.344 | 12.447 | 19.303 | 25.493 | 39.674 | 52.789 | 110.197 | 113.783 | 16.463 | 16.813 |
| Equity | 187 | 1.021 | 1.368 | 1.697 | 3.162 | -3.284 | -5.715 | 6.680 | 17.202 | 44.887 | 55.749 | 7.785 | 6.998 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 238 | 514 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.968 | 6.526 | 6.248 | 6.316 | 8.968 | 21.662 | 30.444 | 32.756 | 33.880 | 65.309 | 58.033 | 7.943 | 9.615 |
| Total debt | 2.968 | 6.526 | 6.248 | 6.316 | 8.968 | 21.662 | 30.444 | 32.994 | 34.394 | 65.309 | 58.033 | 7.943 | 9.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2012 | — | — |
MB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brunander Holding DK ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Brunander | Management | 0 companies |
| Maria Brunander Vøgg | Management | 0 companies |