| Revenue | DKK 2,8M | -16% |
| EBITDA | DKK -3,1M | -35% |
| Net profit | DKK -3,9M | -33% |
| Total assets | DKK 18,6M | -8% |
| Equity | DKK 6,6M | -37% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.877 | 4.905 | 3.369 | 3.301 | 2.763 |
| Staff expenses | -5.240 | -5.207 | -5.335 | -5.590 | -5.855 |
| EBITDA | 644 | -302 | -1.966 | -2.289 | -3.092 |
| Depreciation & amort. | -705 | -706 | -583 | -508 | -506 |
| EBIT | -61 | -1.008 | -2.549 | -2.798 | -3.598 |
| Net financials | -225 | -211 | 443 | -112 | -258 |
| Profit before tax | -286 | -1.218 | -2.105 | -2.909 | -3.856 |
| Tax | -68 | -268 | 544 | -0 | -0 |
| Net profit | -218 | -950 | -2.649 | -2.909 | -3.856 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 22.962 | 23.310 | 21.545 | 20.234 | 18.583 |
| Equity | 8.993 | 8.043 | 13.394 | 10.484 | 6.628 |
| Long-term debt | 11.297 | 10.431 | 3.111 | 4.415 | 6.394 |
| Short-term debt | 2.672 | 4.836 | 5.041 | 5.335 | 5.561 |
| Total debt | 13.969 | 15.268 | 8.151 | 9.750 | 11.955 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BJ Management | Management | 2023 |
| Former (1) | ||
SB Management | Management | 2019 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Bjerre Hansen | Management | 0 companies |
| Brian Johansen | Management | 0 companies |
| Leo Cordua | Chairman | 0 companies |
| Bo Peter Kristensen | Board of Directors | 0 companies |