| Revenue | DKK 603K | -64% |
| EBITDA | DKK -1,1M | -131% |
| Net profit | DKK -1,3M | -115% |
| Total assets | DKK 982K | -56% |
| Equity | DKK -167K | -115% |
| Employees | 14 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.074 | 4.127 | 4.000 | 3.978 | 3.483 | 2.344 | 1.081 | 1.307 | 2.496 | 1.667 | 603 |
| Staff expenses | -2.340 | -2.123 | -2.491 | -2.402 | -2.406 | -1.968 | -1.243 | -1.145 | -2.077 | -1.718 | -1.717 |
| EBITDA | 1.733 | 2.004 | 1.509 | 1.576 | 1.077 | 376 | -268 | 240 | 382 | -484 | -1.117 |
| Depreciation & amort. | -817 | 1.105 | -1.068 | -836 | -441 | -447 | -345 | -31 | -19 | -43 | -43 |
| EBIT | 916 | 899 | 441 | 740 | 637 | -71 | -613 | 210 | 362 | -527 | -1.160 |
| Net financials | -260 | -205 | -143 | -116 | -90 | -51 | -191 | -123 | -60 | -69 | -240 |
| Profit before tax | 656 | 694 | 299 | 624 | 547 | -122 | -803 | 86 | 303 | -596 | -1.400 |
| Tax | 187 | 174 | 68 | 175 | 124 | -25 | -120 | 21 | 75 | -9 | -138 |
| Net profit | 469 | 520 | 231 | 449 | 422 | -97 | -684 | 65 | 228 | -587 | -1.262 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.033 | 5.425 | 4.306 | 2.841 | 3.246 | 3.158 | 2.668 | 2.284 | 2.744 | 2.211 | 982 |
| Equity | 549 | 1.069 | 1.299 | 1.748 | 2.171 | 2.074 | 1.390 | 1.455 | 1.683 | 1.095 | -167 |
| Long-term debt | 2.888 | 2.898 | 1.894 | 414 | 434 | 467 | 463 | 274 | 247 | 238 | 658 |
| Short-term debt | 1.593 | 1.457 | 1.113 | 679 | 640 | 617 | 816 | 555 | 815 | 878 | 491 |
| Total debt | 4.481 | 4.356 | 3.007 | 1.093 | 1.075 | 1.085 | 1.279 | 829 | 1.062 | 1.116 | 1.149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2013 | — | — |
BE Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJARKEW ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Haugaard Pedersen | Management | 0 companies |
| Bjarke Eduard Roland Reventlow | Management | 0 companies |