| Revenue | DKK -24K | -87% |
| EBITDA | DKK -24K | +94% |
| Net profit | DKK 32K | +124% |
| Total assets | DKK 113K | -98% |
| Equity | DKK 94K | -98% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.676 | 231 | 3.658 | — | 3.294 | 4.107 | 3.050 | 3.354 | 3.438 | 3.942 | 4.938 | 9.206 | -182 | -24 |
| Staff expenses | -2.588 | -310 | -19 | -0 | -1.790 | -1.612 | -1.799 | -1.906 | -2.260 | -2.981 | -3.646 | -5.797 | -208 | -0 |
| EBITDA | 88 | -406 | -378 | 0 | 1.504 | 2.490 | 1.251 | 1.473 | 1.177 | 961 | 1.291 | 3.334 | -389 | -24 |
| Depreciation & amort. | -46 | -0 | -0 | -0 | -62 | -234 | -327 | -330 | -306 | -294 | -177 | -59 | -0 | -0 |
| EBIT | 42 | -406 | -378 | 0 | 1.442 | 2.256 | 923 | 1.143 | 871 | 667 | 1.115 | 3.275 | -389 | -24 |
| Net financials | -36 | -4 | -1 | 0 | -11 | -3 | 50 | 8 | -108 | -5 | -94 | 56 | 220 | 102 |
| Profit before tax | 6 | -409 | -379 | 0 | 1.430 | 2.253 | 973 | 1.151 | 763 | 662 | 1.021 | 3.330 | -169 | 79 |
| Tax | 13 | -0 | -93 | -0 | 317 | 505 | 216 | 253 | 176 | 176 | 244 | 697 | -37 | 47 |
| Net profit | -8 | -409 | -286 | 0 | 1.113 | 1.748 | 757 | 898 | 588 | 486 | 777 | 2.633 | -132 | 32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.522 | 245 | 1.180 | 0 | 3.621 | 5.772 | 8.193 | 7.969 | 10.338 | 8.249 | 6.122 | 10.468 | 6.109 | 113 |
| Equity | 592 | 183 | -103 | 0 | 1.608 | 3.355 | 4.113 | 1.010 | 1.598 | 2.084 | 2.861 | 5.494 | 5.362 | 94 |
| Long-term debt | 0 | 0 | 0 | 0 | 300 | 512 | 443 | 4.200 | 4.197 | 1.118 | 1.579 | 2.173 | 0 | 0 |
| Short-term debt | 930 | 62 | 1.283 | 0 | 1.686 | 1.867 | 3.610 | 2.730 | 4.540 | 5.043 | 1.682 | 2.800 | 746 | 20 |
| Total debt | 930 | 62 | 1.283 | 0 | 1.986 | 2.379 | 4.052 | 6.930 | 8.736 | 6.161 | 3.260 | 4.973 | 746 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2012 | — | — |
HB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Beier Holding ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Barnkob | Management | 0 companies |
| Henrik Beier Jessen | Management | 0 companies |
| Ulrik Selmer Sinding | Chairman | 0 companies |
| Jørgen Steen Guldager | Board of Directors | 0 companies |
| Lars Hellberg | Board of Directors | 0 companies |
| Rasmus Mikkelsen | Board of Directors | 0 companies |
| Lissa Jessen | Chairman | 0 companies |
| Kim Ejlif Nielsen | Board of Directors | 0 companies |
| Kim Baarsøe | Chairman | 0 companies |