| Revenue | DKK 1,8M | +76% |
| EBITDA | DKK 508K | +134% |
| Net profit | DKK 913K | +157% |
| Total assets | DKK 13,4M | +156% |
| Equity | DKK 718K | +468% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 1.611 | 2.336 | 1.020 | 1.800 |
| Staff expenses | -1.203 | -1.232 | -2.518 | -1.292 |
| EBITDA | 408 | 1.103 | -1.498 | 508 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 408 | 1.103 | -1.498 | 508 |
| Net financials | -99 | -118 | -90 | 58 |
| Profit before tax | 309 | 985 | -1.589 | 565 |
| Tax | 71 | 226 | 4 | -348 |
| Net profit | 238 | 759 | -1.592 | 913 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 3.456 | 4.664 | 5.237 | 13.405 |
| Equity | 638 | 1.397 | -195 | 718 |
| Long-term debt | 2.199 | 0 | 0 | 0 |
| Short-term debt | 620 | 3.267 | 5.432 | 12.687 |
| Total debt | 2.819 | 3.267 | 5.432 | 12.687 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2021 | — | — |
HK Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOR Holding ApS | Company | 20.0% | 20.0% | 2023 |
HeDam Holding ApS | Company | 20.0% | 20.0% | 2023 |
SIKANE A/S | Company | 10.0% | 10.0% | 2021 |
SØLYSTGAARD HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
DINEX EMISSION HOLDING A/S | Company | 10.0% | 10.0% | 2021 |
HOLMENE HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
AHJ A/S | Company | 10.0% | 10.0% | 2023 |
BRIAN DJERNES HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
CATPEN A/S | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Norup Refsgaard | Management | 0 companies |
| Henrik Kjærulff Damsgaard | Management | 0 companies |
| Thomas Hjort Winther | Board of Directors | 0 companies |
| Brian Djernes | Chairman | 0 companies |