| Revenue | DKK 1,5M | +34% |
| EBITDA | DKK 604K | -37% |
| Net profit | DKK 224K | -44% |
| Total assets | DKK 2M | +8% |
| Equity | DKK 1,3M | +21% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 7.329 | 4.453 | 756 | 1.129 | 1.517 |
| Staff expenses | -4.995 | -3.175 | -67 | -166 | -913 |
| EBITDA | 2.333 | 1.278 | 689 | 964 | 604 |
| Depreciation & amort. | -1.097 | -1.096 | -1.028 | -429 | -323 |
| EBIT | 1.236 | 182 | -338 | 535 | 281 |
| Net financials | 37 | 30 | 25 | 10 | 6 |
| Profit before tax | 1.273 | 212 | -313 | 544 | 287 |
| Tax | 280 | 47 | -64 | 147 | 63 |
| Net profit | 993 | 165 | -250 | 397 | 224 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 5.603 | 2.778 | 2.340 | 1.815 | 1.967 |
| Equity | 2.597 | 2.162 | 1.912 | 1.079 | 1.303 |
| Long-term debt | 0 | 192 | 192 | 192 | 192 |
| Short-term debt | 2.891 | 220 | 183 | 544 | 472 |
| Total debt | 2.891 | 412 | 375 | 736 | 664 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
BN Management | Management | 2019 – 2022 |
JØ Management | Management | 2014 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2014 – 2018 | |
| Chairman | 2014 – 2019 | |
| Board of Directors | 2014 – 2018 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2022 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Nedergaard Sørensen | Management | 0 companies |
| Jesper Ølgaard Nielsen | Management | 0 companies |
| Henrik Nilie Jørgensen | Board of Directors | 0 companies |
| Heidi Runge Nielsen | Chairman | 0 companies |
| Karsten Højen | Board of Directors | 0 companies |
| Helle Dagmar Sørensen | Chairman | 0 companies |
| Jannik Nedergaard Sørensen | Board of Directors | 0 companies |
| Aase Nielsen | Board of Directors | 0 companies |
| Jette Nedergaard Sørensen | Board of Directors | 0 companies |