| Revenue | DKK 1,6M | -14% |
| EBITDA | DKK 118K | -82% |
| Net profit | DKK 2K | -100% |
| Total assets | DKK 3M | +80% |
| Equity | DKK 1,1M | +0% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.436 | 1.435 | 1.658 | 1.436 | 1.650 | 1.730 | 1.351 | 479 | 1.604 | 1.835 | 1.571 |
| Staff expenses | -487 | -745 | -634 | -606 | -551 | -531 | -495 | -526 | -794 | -1.187 | -1.453 |
| EBITDA | 949 | 690 | 1.024 | 830 | 1.099 | 1.199 | 856 | -47 | 810 | 648 | 118 |
| Depreciation & amort. | -310 | 230 | 292 | -355 | -368 | -82 | -17 | -13 | -41 | -78 | -162 |
| EBIT | 639 | 459 | 732 | 475 | 732 | 1.116 | 839 | -60 | 770 | 570 | -44 |
| Net financials | -14 | -55 | -329 | -792 | -146 | -161 | 176 | -330 | -624 | 293 | 48 |
| Profit before tax | 624 | 405 | 403 | -179 | 586 | 955 | 1.015 | -390 | 146 | 862 | 3 |
| Tax | 180 | 43 | 89 | 69 | 138 | 210 | 223 | -86 | 34 | 190 | 1 |
| Net profit | 445 | 362 | 314 | -248 | 448 | 745 | 792 | -304 | 112 | 673 | 2 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.732 | 4.049 | 4.942 | 3.571 | 5.071 | 4.473 | 4.729 | 740 | 1.497 | 1.669 | 3.005 |
| Equity | 495 | 857 | 1.171 | 922 | 1.371 | 2.115 | 2.907 | 303 | 415 | 1.087 | 1.089 |
| Long-term debt | 0 | 91 | 152 | 0 | 177 | 177 | 226 | 0 | 73 | 15 | 39 |
| Short-term debt | 2.237 | 3.101 | 3.620 | 2.649 | 3.524 | 2.181 | 1.596 | 437 | 1.010 | 566 | 1.877 |
| Total debt | 2.237 | 3.192 | 3.771 | 2.649 | 3.700 | 2.358 | 1.822 | 437 | 1.083 | 581 | 1.916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2016 | — | — |
CH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frank Andresen Holding ApS | Company | 50.0% | 50.0% | 2022 |
Friluftsen Holding ApS | Company | 25.0% | 25.0% | 2022 |
BACH HOLDING. HASLEV ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Klemmensen | Management | 0 companies |
| Claus Hoffmann Pedersen | Chief Executive Officer | 0 companies |
| Henrik Klemmensen | Management | 0 companies |
| Lars Bach Olsen | Deputy Chairman | 0 companies |
| Frank Møller Andresen | Chairman | 0 companies |