| Revenue | DKK 19,7M | -10% |
| EBITDA | DKK 877K | -65% |
| Net profit | DKK 693K | -58% |
| Total assets | DKK 6,4M | -31% |
| Equity | DKK 6,2M | -23% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.388 | 12.885 | 15.475 | 17.266 | 19.362 | 17.948 | 21.362 | 22.499 | 21.889 | 19.673 |
| Staff expenses | -4.523 | -11.959 | -13.744 | -15.284 | -17.957 | -18.664 | -17.355 | -18.791 | -19.395 | -18.796 |
| EBITDA | 865 | 926 | 1.732 | 1.981 | 1.405 | -717 | 4.007 | 3.708 | 2.494 | 877 |
| Depreciation & amort. | -0 | -274 | -274 | -410 | -290 | -497 | -425 | -500 | -323 | -96 |
| EBIT | 865 | 651 | 1.457 | 1.572 | 1.115 | -1.214 | 3.582 | 3.208 | 2.171 | 781 |
| Net financials | -36 | -12 | -1 | -4 | -8 | -13 | -43 | -84 | -64 | 109 |
| Profit before tax | 828 | 640 | 1.456 | 1.568 | 1.107 | -1.227 | 3.539 | 3.124 | 2.107 | 890 |
| Tax | 208 | 154 | 318 | 344 | 245 | -270 | 779 | 687 | 463 | 197 |
| Net profit | 620 | 486 | 1.138 | 1.224 | 863 | -957 | 2.760 | 2.437 | 1.644 | 693 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.574 | 3.620 | 3.945 | 5.932 | 6.397 | 4.443 | 9.215 | 8.724 | 9.311 | 6.426 |
| Equity | 670 | 1.156 | 1.827 | 3.052 | 3.914 | 2.057 | 4.818 | 6.774 | 7.980 | 6.173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.883 | 2.463 | 2.118 | 2.881 | 2.483 | 2.385 | 4.397 | 1.949 | 1.331 | 252 |
| Total debt | 1.883 | 2.463 | 2.118 | 2.881 | 2.483 | 2.385 | 4.397 | 1.949 | 1.331 | 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Unofficial title | Unofficial title | 2024 | — | — |
GB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G. BEJDER HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
ETHICA Holding ApS | Company | 100.0% | 100.0% | 2023 |
BMBB HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
DMO 2024 ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Juhl Hansen | Unofficial title | 0 companies |
| Gerda Bejder | Chief Executive Officer | 0 companies |
| Jesper Christensen | Chief Executive Officer | 0 companies |
| Johnny Roland AAlbæk Jensen | Board of Directors | 0 companies |
| Anne Friis Refsgaard | Board of Directors | 0 companies |
| Henriette Christiane Gottlieb | Board of Directors | 0 companies |
| Kirsten Benediktson | Board of Directors | 0 companies |
| Peter Gloggengiehser Knudsen | Board of Directors | 0 companies |
| Henriette Houmann-Hammer | Board of Directors | 0 companies |
| Mette Petersen | Board of Directors | 0 companies |
| Rune Tarnø | Board of Directors | 0 companies |
| Ann Christina Rindom Sørensen | Chairman | 0 companies |
| Michael Bøgild Bødtcher | Board of Directors | 0 companies |
| Glenny Tonni Hansen | Chairman | 0 companies |
| Annelise Petersen | Board of Directors | 0 companies |
| Carsten Trannerup | Board of Directors | 0 companies |
| Jan Knudsen | Board of Directors | 0 companies |