| Revenue | DKK -81K | +24% |
| EBITDA | DKK -83K | -34% |
| Net profit | DKK -47K | -2905% |
| Total assets | DKK 374K | +6% |
| Equity | DKK -7K | -119% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 543 | 27 | 596 | 298 | 667 | -65 | -81 |
| Staff expenses | -475 | -270 | -1.085 | -888 | -105 | -3 | -2 |
| EBITDA | 14 | -73 | -489 | -591 | 563 | -62 | -83 |
| Depreciation & amort. | -0 | -0 | -0 | -264 | -3.556 | -20 | -20 |
| EBIT | 14 | -73 | -489 | -855 | -2.993 | -82 | -103 |
| Net financials | 0 | -0 | -1 | 39 | 2.411 | 61 | 37 |
| Profit before tax | 14 | -73 | -490 | -816 | -582 | -21 | -66 |
| Tax | 3 | -17 | -114 | -270 | -406 | -23 | -19 |
| Net profit | 11 | -56 | -376 | -546 | -176 | 2 | -47 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 30 | 1.394 | 3.367 | 4.338 | 369 | 353 | 374 |
| Equity | 27 | 1.136 | 760 | 214 | 38 | 40 | -7 |
| Long-term debt | 0 | 0 | 1.137 | 2.541 | 46 | 46 | 46 |
| Short-term debt | 3 | 180 | 1.059 | 1.170 | 270 | 254 | 333 |
| Total debt | 3 | 180 | 2.195 | 3.711 | 315 | 300 | 378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2018 | — | — |
CH Management | Management | 2017 | — | — |
NL Management | Management | 2017 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROJECT MANAGEMENT CONSULTING ApS | Company | 25.0% | 25.0% | 2017 |
Torben Redder Holding ApS | Company | 33.3% | 33.3% | 2021 |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2018 |
2 BAC Holding IVS | Company | 25.0% | 25.0% | 2017 |
| Individual | 5.0% | 5.0% | 2020 | |
Claus Virmer Holding ApS | Company | 33.3% | 33.3% | 2021 |
Nicolai Lundgaard Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Virmer | Management | 0 companies |
| Claus Heiner Bang-Berthelsen | Management | 0 companies |
| Nicolai Lundgaard | Management | 0 companies |
| Torben Bjerring Redder | Chief Executive Officer | 0 companies |
| Thor Jespersen | Chairman | 0 companies |
| Carl Erik Jørgensen | Chairman | 0 companies |
| Kim Hvirgel | Chairman | 0 companies |
| Jørgen Gosvig | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Julie Føste Nielsen | Board of Directors | 0 companies |