| Revenue | DKK -88K | +49% |
| EBITDA | DKK -88K | -49% |
| Net profit | DKK 729K | -58% |
| Total assets | DKK 53,5M | -8% |
| Equity | DKK 52,1M | -5% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -74 | -67 | -6 | -39 | -91 | -100 | -95 | -64 | -56 | -59 | -88 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -74 | -67 | -6 | -39 | -91 | -100 | -95 | -64 | -56 | -59 | -88 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | -67 | -6 | -39 | -91 | -100 | -95 | -64 | -56 | -59 | -88 |
| Net financials | -137 | 2.045 | -11.956 | -5.753 | -12.045 | -12.843 | -71.189 | 5.407 | 3.500 | 1.799 | -133 |
| Profit before tax | -211 | 1.978 | -11.962 | -5.792 | -12.136 | -12.943 | -71.284 | 5.343 | 3.444 | 1.740 | -221 |
| Tax | -761 | -1.328 | 539 | -343 | -0 | -936 | -0 | -33 | -80 | -13 | -950 |
| Net profit | 550 | 3.306 | -12.501 | -5.449 | -12.136 | -12.007 | -71.284 | 5.376 | 3.524 | 1.753 | 729 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 233.760 | 242.630 | 188.972 | 185.483 | 172.994 | 166.314 | 46.202 | 53.152 | 55.837 | 58.296 | 53.547 |
| Equity | 90.592 | 93.441 | 134.469 | 129.421 | 113.314 | 100.498 | 42.920 | 49.197 | 53.022 | 54.956 | 52.149 |
| Long-term debt | 124.020 | 109.122 | 36.000 | 18.000 | 27.000 | 31.500 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19.148 | 40.067 | 18.503 | 38.062 | 32.680 | 34.316 | 3.282 | 3.955 | 2.815 | 3.340 | 1.398 |
| Total debt | 143.168 | 149.189 | 54.503 | 56.062 | 59.680 | 65.816 | 3.282 | 3.955 | 2.815 | 3.340 | 1.398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2022 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JL Management | Management | 2018 | — | — |
JK Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
URBACH ApS | Company | 50.0% | 50.0% | 2021 |
H & L INVEST ApS | Company | 10.0% | 10.0% | 2021 |
SkyBrands Holding A/S | Company | 10.0% | 10.0% | 2025 |
| Individual | 10.0% | 10.0% | 2021 | |
Andsbjerg Invest ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2021 | |
BUSK MOURITZEN HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
KØLBEK HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Beck | Management | 0 companies |
| Jesper Dahl Sommer | Chief Executive Officer | 0 companies |
| Adrian Durrani | Chief Executive Officer | 0 companies |
| John Lauridsen | Management | 0 companies |
| Jan Kølbek | Management | 0 companies |
| Vilhelm Eigil Hahn-Petersen | Board of Directors | 0 companies |
| Stig Løkke Pedersen | Board of Directors | 0 companies |
| Ebbe Pelle Jacobsen | Chairman | 0 companies |
| Lasse Hadberg Lynge | Board of Directors | 0 companies |
| Peter Ryttergaard | Chairman | 0 companies |
| Jens Jørgen Hahn-Petersen | Deputy Chairman | 0 companies |
| Rasmus Philip Buhl Lokvig | Deputy Chairman | 0 companies |
| Michael Ejby Bjørnvig | Chairman | 0 companies |
| Søren Bach | Chairman | 0 companies |