| Revenue | DKK 801K | +109% |
| EBITDA | DKK 164K | +152% |
| Net profit | DKK 130K | +153% |
| Total assets | DKK 497K | +23% |
| Equity | DKK 349K | +59% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.592 | 3.032 | 2.556 | 1.815 | 1.247 | 1.322 | 1.978 | 559 | 488 | 472 | 383 | 801 |
| Staff expenses | -3.208 | -2.747 | -2.416 | -1.926 | -1.609 | -1.205 | -1.084 | -571 | -694 | -674 | -695 | -637 |
| EBITDA | 383 | 286 | 140 | -111 | -362 | 117 | 894 | -12 | -206 | -202 | -313 | 164 |
| Depreciation & amort. | -9 | -61 | -66 | -108 | -149 | -47 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 374 | 225 | 75 | -219 | -512 | 70 | 894 | -12 | -206 | -202 | -313 | 164 |
| Net financials | -32 | 27 | -43 | -27 | -20 | -1 | 13 | 15 | 13 | 8 | -5 | 2 |
| Profit before tax | 343 | 262 | 119 | -246 | -531 | 69 | 907 | 3 | -193 | -194 | -317 | 167 |
| Tax | 86 | 62 | 28 | -54 | -117 | 16 | 200 | -11 | -42 | -43 | -70 | 37 |
| Net profit | 257 | 199 | 92 | -192 | -414 | 54 | 708 | 14 | -151 | -152 | -248 | 130 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.853 | 2.146 | 1.806 | 1.611 | 1.224 | 1.188 | 1.699 | 996 | 1.107 | 788 | 404 | 497 |
| Equity | 757 | 956 | 1.048 | 856 | 442 | 495 | 1.203 | 769 | 619 | 467 | 219 | 349 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.080 | 1.177 | 736 | 755 | 782 | 692 | 402 | 227 | 489 | 321 | 185 | 148 |
| Total debt | 1.080 | 1.177 | 736 | 755 | 782 | 692 | 496 | 227 | 489 | 321 | 185 | 148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI | Chairman | 2012 | — | — |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIKOLAJ JOHANSEN HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
BARBRO HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
BJARNE BLICHER HOLDING ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Blicher | Chief Executive Officer | 0 companies |
| Ole Møller | Chief Executive Officer | 0 companies |
| Lars Ib | Chairman | 0 companies |
| Torben Barbro Fantoft | Board of Directors | 0 companies |
| Nikolaj John Preben Johansen | Chairman | 0 companies |