| Revenue | DKK 272K | -2% |
| EBITDA | DKK 272K | -2% |
| Net profit | DKK 195K | -2% |
| Total assets | DKK 2,5M | +54% |
| Equity | DKK 408K | +92% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 31 | 0 | 0 | 50 | 56 | 90 | 74 | 250 | 264 | 278 | 272 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | 15 | -7 | -147 | 13 | 44 | 90 | 74 | 250 | 264 | 278 | 272 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 15 | -7 | -147 | 13 | 44 | 90 | 74 | 250 | 264 | 278 | 272 |
| Net financials | 0 | -8 | -8 | -2 | -1 | 0 | -126 | -86 | -90 | 97 | -22 | -20 |
| Profit before tax | — | 7 | -16 | -149 | 13 | 45 | -37 | -12 | 159 | 362 | 256 | 251 |
| Tax | -0 | -0 | -0 | -0 | -0 | 10 | -0 | -10 | 1 | 80 | 58 | 56 |
| Net profit | — | 7 | -16 | -149 | 13 | 35 | -37 | -2 | 158 | 282 | 198 | 195 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 | 31 | 1.293 | 1.316 | 1.283 | 1.283 | 1.328 | 1.388 | 1.699 | 1.395 | 1.615 | 2.483 |
| Equity | -86 | -83 | -26 | -175 | -232 | -197 | -423 | -426 | -268 | 15 | 213 | 408 |
| Long-term debt | 0 | 102 | 0 | 0 | 0 | 0 | 1.547 | 1.625 | 1.706 | 1.104 | 1.117 | 1.131 |
| Short-term debt | 92 | 12 | 1.318 | 1.491 | 1.515 | 1.480 | 204 | 189 | 260 | 277 | 285 | 944 |
| Total debt | 92 | 114 | 1.318 | 1.491 | 1.515 | 1.480 | 1.752 | 1.814 | 1.966 | 1.380 | 1.402 | 2.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
AC | Founder | 2013 | — | — |
HB Management | Management | 2016 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Beier Holding ApS | Company | 50.0% | 50.0% | 2020 |
BILLESBØLLE HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
PERNIC ApS | Company | 25.0% | 25.0% | 2015 |
MM1120 Holding ApS | Company | 25.0% | 25.0% | 2017 |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Kjeldsen Skaarup | Chief Executive Officer | 0 companies |
| Andreas Christian Slot-Henriksen | Founder | 0 companies |
| Henrik Beier Jessen | Management | 0 companies |
| Jytte Billesbølle | Chief Executive Officer | 0 companies |
| Mads Damgaard | Chairman | 0 companies |
| Thomas Friis Larsen | Deputy Chairman | 0 companies |
| Michael Terkelsen | Chairman | 0 companies |
| John Helbo Christensen | Chairman | 0 companies |