| Revenue | DKK -286K | -127% |
| EBITDA | DKK -291K | -155% |
| Net profit | DKK -284K | -134% |
| Total assets | DKK 156K | -93% |
| Equity | DKK 119K | -71% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.908 | — | 1.967 | 2.189 | 2.485 | 2.740 | 3.408 | 3.315 | 1.073 | -286 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.638 | 731 | 729 | 941 | 1.179 | 8.341 | 733 | 1.073 | 533 | -291 |
| Depreciation & amort. | -741 | -741 | -741 | -743 | -743 | -0 | -0 | -0 | -12 | -0 |
| EBIT | 1.897 | -11 | -12 | 198 | 437 | 8.341 | 733 | 1.073 | 520 | -291 |
| Net financials | -1.654 | -1.235 | -1.137 | -949 | -2.644 | 10.493 | -1.239 | -840 | -137 | -5 |
| Profit before tax | 243 | -1.245 | -1.149 | 493 | -2.207 | 18.834 | -506 | 233 | 383 | -295 |
| Tax | 275 | 209 | 242 | 622 | 167 | 1.899 | 117 | -1.349 | -442 | -11 |
| Net profit | -31 | -1.454 | -1.390 | -129 | -2.374 | 16.935 | -622 | 1.582 | 825 | -284 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.625 | 34.828 | 34.118 | 33.512 | 33.397 | 39.803 | 40.725 | 40.054 | 2.085 | 156 |
| Equity | 49 | -1.405 | -2.796 | -2.924 | -5.299 | 11.636 | 11.014 | 12.595 | 403 | 119 |
| Long-term debt | 21.524 | 20.341 | 20.911 | 20.836 | 20.760 | 18.165 | 20.931 | 19.893 | 0 | 0 |
| Short-term debt | 15.778 | 15.410 | 15.278 | 15.498 | 17.666 | 7.852 | 6.511 | 6.608 | 1.671 | 37 |
| Total debt | 37.302 | 35.750 | 36.189 | 36.334 | 38.426 | 26.017 | 27.442 | 26.501 | 1.671 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
BN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MA Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKROTTEN ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 100.0% | 100.0% | 2012 | |
REFSING HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Kerler | Chief Executive Officer | 0 companies |
| Brian Nikolaj Windfeld Andersen | Chief Executive Officer | 0 companies |
| Martin Ambæk Krag | Unofficial title | 0 companies |
| Bjarne Bo Jørgensen | Chairman | 0 companies |
| Thomas Bøgelund | Board of Directors | 0 companies |