| Revenue | DKK 1,1M | +1% |
| EBITDA | DKK 1,1M | +1% |
| Net profit | DKK -781K | -4% |
| Total assets | DKK 8,7M | +15% |
| Equity | DKK 7,1M | +45% |
| Employees | — | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 1.548 | 1.091 | 1.100 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | 1.548 | 1.091 | 1.100 |
| Depreciation & amort. | -2.583 | -2.078 | -2.078 |
| EBIT | -1.035 | -987 | -978 |
| Net financials | -105 | 23 | -16 |
| Profit before tax | -1.140 | -964 | -994 |
| Tax | -251 | -212 | -213 |
| Net profit | -889 | -752 | -781 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 10.915 | 7.592 | 8.707 |
| Equity | 5.651 | 4.899 | 7.118 |
| Long-term debt | 3.552 | 1.496 | 300 |
| Short-term debt | 1.712 | 1.197 | 1.289 |
| Total debt | 5.264 | 2.693 | 1.589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2022 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SA Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B&MC HOLDING, NORDBORG A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Bay Rasmussen | Management | 0 companies |
| Martin Johanning | Chief Executive Officer | 0 companies |
| Svend Aage Kjær | Management | 0 companies |
| Gitte Tveen Rindalsholt | Board of Directors | 0 companies |
| Mads Fischer Thomsen | Board of Directors | 0 companies |
| Lars Tveen | Chairman | 0 companies |