| Revenue | DKK 0 | — |
| EBITDA | DKK -206K | +95% |
| Net profit | DKK -154,4M | -34% |
| Total assets | DKK 767,7M | -25% |
| Equity | DKK 514,6M | +42% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -95 | -738 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -469 | -1.671 | -107 | -307 | -4.337 | -206 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -469 | -1.671 | -107 | -307 | -4.337 | -206 |
| Net financials | 496 | 9.347 | 16.325 | -56.542 | -112.597 | -157.898 |
| Profit before tax | 27 | 7.676 | 16.218 | -56.849 | -116.934 | -158.104 |
| Tax | 10 | -511 | 126 | -364 | -1.777 | -3.677 |
| Net profit | 17 | 8.187 | 16.092 | -56.485 | -115.157 | -154.427 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 768.918 | 875.838 | 663.484 | 564.132 | 1.021.649 | 767.686 |
| Equity | 610.458 | 652.034 | 534.182 | 477.697 | 362.540 | 514.639 |
| Long-term debt | 0 | 55.000 | 0 | 85.417 | 652.969 | 247.478 |
| Short-term debt | 158.460 | 168.636 | 129.302 | 1.018 | 6.140 | 5.569 |
| Total debt | 158.460 | 223.636 | 129.302 | 86.435 | 659.109 | 253.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ Management | Management | 2020 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RB Management | Management | 2019 | — | — |
TB Management | Management | 2020 | — | — |
KB Management | Management | 2020 | — | — |
MC Management | Management | 2023 | — | — |
TJ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Silkeborg Grafton One ApS | Company | 100.0% | 100.0% | 2022 |
BE Holding Silkeborg ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Østergaard | Management | 0 companies |
| Lars Bay-Smidt | Chief Executive Officer | 0 companies |
| René Birch | Management | 0 companies |
| Thomas Bertelsen | Management | 0 companies |
| Kenneth Biirsdahl | Management | 0 companies |
| Maria Charlotte Sneftrup | Management | 0 companies |
| Thomas Jakob Bøgild-Jakobsen | Management | 0 companies |
| Paul William Martin Golding | Chairman | 0 companies |
| Kevin Pierre | Chairman | 0 companies |
| Carl Gustaf Edgar Breitholtz | Board of Directors | 0 companies |