| Revenue | DKK -8K | -12% |
| EBITDA | DKK -8K | +12% |
| Net profit | DKK -9K | +8% |
| Total assets | DKK 39K | +7% |
| Equity | DKK -29K | -41% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | 3 | -19 | -11 | -4 | -4 | -7 | -8 | -6 | -7 | -9 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44 | 3 | -19 | -11 | -4 | -4 | -7 | -8 | -6 | -7 | -9 | -8 |
| Depreciation & amort. | -35 | -27 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9 | -23 | -37 | -11 | -4 | -4 | -7 | -8 | -6 | -7 | -9 | -8 |
| Net financials | 0 | -1 | -0 | -0 | -0 | -0 | -0 | -1 | -2 | -2 | -3 | -3 |
| Profit before tax | 9 | -24 | -38 | -11 | -4 | -4 | -8 | -9 | -7 | -9 | -12 | -11 |
| Tax | 8 | -5 | -8 | -2 | -1 | -1 | 1 | -2 | -2 | -2 | -3 | -2 |
| Net profit | 1 | -19 | -29 | -8 | -3 | -3 | -8 | -7 | -6 | -7 | -9 | -9 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94 | 63 | 35 | 27 | 24 | 25 | 25 | 29 | 30 | 34 | 37 | 39 |
| Equity | 81 | 62 | 32 | 24 | 20 | 17 | 9 | 1 | -4 | -11 | -21 | -29 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 1 | 3 | 3 | 3 | 8 | 17 | 27 | 34 | 45 | 57 | 68 |
| Total debt | 13 | 1 | 3 | 3 | 3 | 8 | 17 | 27 | 34 | 45 | 57 | 68 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2013 | — | — |
BS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NDJ HOLDING ApS | Company | 50.0% | 50.0% | 2026 |
BSO HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Husmer Hellmuth | Management | 0 companies |
| Bo Strange Sørensen | Management | 0 companies |
| Bjarne Spellerberg | Board of Directors | 0 companies |
| Niels Damgaard-Jensen | Chairman | 0 companies |
| David Christian Bjarnholt Frølich | Board of Directors | 0 companies |
| Morten Stovegaard | Board of Directors | 0 companies |