| Revenue | DKK -64K | -109% |
| EBITDA | DKK -294K | -160% |
| Net profit | DKK 1,1M | +7% |
| Total assets | DKK 32,1M | +4% |
| Equity | DKK 5,9M | +23% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.099 | 1.480 | 1.072 | 1.756 | 2.061 | 1.317 | 859 | -165 | 548 | -17 | -268 | 751 | -64 |
| Staff expenses | -0 | -426 | -508 | -1.103 | -954 | -648 | -565 | -594 | -565 | -488 | -393 | -262 | -229 |
| EBITDA | 1.099 | 1.053 | 564 | 653 | 1.107 | 669 | 294 | -760 | -17 | -505 | -661 | 489 | -294 |
| Depreciation & amort. | -0 | -8 | -20 | -40 | -12 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.099 | 1.045 | 545 | 613 | 1.095 | 659 | 294 | -760 | -17 | -505 | -661 | 489 | -294 |
| Net financials | -121 | -437 | -197 | -446 | -309 | -331 | 133 | -161 | 622 | 1.443 | 1.170 | 830 | 1.714 |
| Profit before tax | 979 | 608 | 347 | 167 | 785 | 328 | 427 | -920 | 605 | 938 | 509 | 1.319 | 1.420 |
| Tax | 248 | 151 | 82 | 38 | 158 | 72 | 92 | -197 | 133 | 206 | 112 | 285 | 318 |
| Net profit | 730 | 457 | 265 | 129 | 628 | 256 | 335 | -723 | 472 | 732 | 397 | 1.034 | 1.102 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.344 | 8.049 | 7.007 | 8.383 | 8.621 | 8.383 | 10.383 | 13.760 | 20.271 | 27.382 | 29.258 | 30.929 | 32.097 |
| Equity | 810 | 1.267 | 1.533 | 1.661 | 2.289 | 2.545 | 2.881 | 2.158 | 2.630 | 3.361 | 3.758 | 4.793 | 5.894 |
| Long-term debt | 264 | 128 | 153 | 441 | 0 | 0 | 0 | 0 | 0 | 117 | 141 | 282 | 300 |
| Short-term debt | 5.147 | 6.655 | 5.321 | 6.280 | 6.332 | 5.838 | 7.502 | 11.602 | 17.641 | 23.894 | 25.349 | 25.853 | 25.902 |
| Total debt | 5.411 | 6.782 | 5.475 | 6.722 | 6.332 | 5.838 | 7.502 | 11.602 | 17.641 | 24.011 | 25.490 | 26.135 | 26.202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2013 | — | — |
BN Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAW BECKER HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
BBJ-HJORTSØ HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Paw Falker Becker | Management | 0 companies |
| Bruno Niels Jensen | Management | 0 companies |