| Revenue | DKK 350K | -120% |
| EBITDA | DKK -16,8M | +74% |
| Net profit | DKK -16,8M | +74% |
| Total assets | DKK 526,1M | +44% |
| Equity | DKK -53,2M | -46% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -615 | -909 | -640 | -549 | -591 | -770 | -824 | -1.752 | 350 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 20.285 | -909 | -640 | -549 | -591 | -770 | -4.654 | -63.922 | -16.773 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20.285 | -909 | -640 | -549 | -591 | -770 | -4.654 | -63.922 | -16.773 |
| Net financials | -2.315 | -2.569 | -2.665 | -3.261 | -3.527 | -3.750 | -1.089 | -654 | -31 |
| Profit before tax | 17.970 | -3.490 | -3.305 | -3.810 | -4.119 | -4.521 | -5.042 | -64.575 | -16.804 |
| Tax | 3.957 | 1.012 | -727 | -838 | -906 | -954 | 233 | -0 | -0 |
| Net profit | 14.013 | -4.502 | -2.578 | -2.972 | -3.213 | -3.567 | -5.275 | -64.575 | -16.804 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.946 | 71.560 | 74.765 | 91.744 | 90.397 | 92.620 | 336.707 | 364.358 | 526.122 |
| Equity | 14.063 | 9.561 | 8.759 | 5.787 | 2.574 | -992 | 28.179 | -36.396 | -53.200 |
| Long-term debt | 24.511 | 27.649 | 0 | 83.087 | 86.499 | 91.379 | 282.977 | 120.263 | 0 |
| Short-term debt | 23.415 | 29.382 | 63.541 | 1.242 | 603 | 2.234 | 25.551 | 280.492 | 579.322 |
| Total debt | 47.926 | 57.031 | 63.541 | 84.330 | 87.102 | 93.612 | 308.528 | 400.755 | 579.322 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2015 | — | — |
HT Management | Management | 2015 | — | — |
HW Management | Management | 2015 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brønsholm Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Frisch | Management | 0 companies |
| Hans Thyrén | Management | 0 companies |
| Henrik Wessmann Jensen | Management | 0 companies |
| Kristoffer Emil Eriksen | Chief Executive Officer | 0 companies |
| Jan Severin Sølbæk | Chairman | 0 companies |
| Klaus Thorsten Wollesen Lund | Board of Directors | 0 companies |
| Teddy Brandt Kierkegaard | Board of Directors | 0 companies |