| Revenue | DKK 2M | +16% |
| EBITDA | DKK 399K | -27% |
| Net profit | DKK 129K | -36% |
| Total assets | DKK 2,5M | +3% |
| Equity | DKK 2,2M | +6% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118 | 461 | -927 | -333 | 963 | 183 | 713 | 610 | 836 | 757 | 1.723 | 2.002 |
| Staff expenses | -0 | -138 | -1.135 | -1.689 | -498 | -994 | -1.045 | -955 | -485 | -617 | -1.180 | -1.603 |
| EBITDA | 118 | 322 | -2.062 | -2.022 | 465 | -811 | -332 | -346 | 351 | 140 | 543 | 399 |
| Depreciation & amort. | -60 | -267 | -267 | -212 | -100 | -152 | -261 | -239 | -281 | -319 | -311 | -290 |
| EBIT | 58 | 55 | -2.329 | -2.234 | 365 | -962 | -592 | -585 | 70 | -179 | 232 | 109 |
| Net financials | -4 | -1 | -1 | -7 | -4 | -84 | -0 | -9 | -59 | 6 | -39 | -16 |
| Profit before tax | 54 | 54 | -2.330 | -2.242 | 361 | -1.047 | -593 | -594 | 11 | -173 | 193 | 93 |
| Tax | 15 | 14 | -514 | -494 | 80 | -230 | -130 | -239 | 14 | -33 | -8 | -35 |
| Net profit | 39 | 41 | -1.816 | -1.748 | 281 | -817 | -463 | -355 | -2 | -140 | 202 | 129 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 614 | 1.507 | 2.982 | 1.635 | 2.259 | 2.461 | 3.278 | 3.608 | 2.742 | 2.305 | 2.456 | 2.521 |
| Equity | 279 | 1.222 | 2.563 | 815 | 1.096 | 2.179 | 1.716 | 1.330 | 1.327 | 1.842 | 2.044 | 2.173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 320 | 257 | 419 | 820 | 1.163 | 283 | 1.497 | 2.278 | 1.415 | 463 | 411 | 348 |
| Total debt | 320 | 257 | 419 | 820 | 1.163 | 283 | 1.561 | 2.278 | 1.415 | 463 | 411 | 348 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2012 | — | — |
BR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAMUS HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
BABARBAIG ApS | Company | 25.0% | 25.0% | 2022 |
LINDHARDT OG RINGHOF FORLAG A/S | Company | 15.0% | 15.0% | 2015 |
UJ HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
ZAB HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Janus Madsen | Management | 0 companies |
| Babar Raza Baig | Chief Executive Officer | 0 companies |
| Cliff Thaudahl Hansen | Board of Directors | 0 companies |
| Ulrik Jensen | Chairman | 0 companies |
| Karsten Sørensen | Board of Directors | 0 companies |
| Zahid Abdullah | Board of Directors | 0 companies |