| Revenue | DKK 24K | -165% |
| EBITDA | DKK 24K | +101% |
| Net profit | DKK 17,2M | +47% |
| Total assets | DKK 422,6M | +2% |
| Equity | DKK 419,4M | +2% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -34 | -43 | -85 | -6 | -226 | -38 | 24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -34 | -43 | -85 | -6 | -226 | -3.038 | 24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | -43 | -85 | -6 | -226 | -3.038 | 24 |
| Net financials | 40.878 | 8.310 | -39.796 | 1.283 | 22.560 | 14.986 | 17.333 |
| Profit before tax | 40.844 | 8.267 | -39.881 | 1.277 | 22.333 | 11.948 | 17.357 |
| Tax | -1 | -10 | -19 | -1 | 147 | 231 | 176 |
| Net profit | 40.844 | 8.276 | -39.862 | 1.278 | 22.186 | 11.717 | 17.182 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 277.408 | 301.914 | 267.064 | 346.604 | 368.081 | 413.517 | 422.562 |
| Equity | 277.374 | 301.835 | 266.501 | 339.535 | 367.830 | 410.064 | 419.354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35 | 79 | 564 | 7.069 | 251 | 453 | 3.208 |
| Total debt | 35 | 79 | 564 | 7.069 | 251 | 453 | 3.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLAMA HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
BHBM HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brøchner-Mortensen | Management | 0 companies |
| Mette Brøchner-Mortensen | Board of Directors | 0 companies |
| Mads Brøchner-Mortensen | Board of Directors | 0 companies |
| Frederik Brøchner-Mortensen | Board of Directors | 0 companies |
| Anders Roed Bruhn | Chairman | 0 companies |
| Laura Brøchner-Mortensen | Board of Directors | 0 companies |