| Revenue | DKK -496K | +102% |
| EBITDA | DKK -510K | -57% |
| Net profit | DKK -362K | -46% |
| Total assets | DKK 9M | -42% |
| Equity | DKK 8,8M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -174 | -289 | 60 | -60 | -45 | -48 | -35 | -33 | -45 | -79 | -286 | -165 | -246 | -496 |
| Staff expenses | -377 | -375 | -330 | -319 | -352 | -340 | -79 | -115 | -95 | -79 | -94 | -79 | -80 | -14 |
| EBITDA | -551 | -664 | -270 | -1.180 | -397 | -388 | -114 | -148 | -140 | -158 | -380 | -244 | -325 | -510 |
| Depreciation & amort. | 20 | -20 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -571 | -684 | -289 | -1.180 | -397 | -388 | -114 | -148 | -140 | -158 | -380 | -244 | -325 | -510 |
| Net financials | 693 | 767 | 32 | 707 | 683 | 216 | 630 | 678 | 628 | 377 | 2.421 | 745 | 29 | 54 |
| Profit before tax | 122 | 84 | -258 | -473 | 286 | -172 | 516 | 531 | 489 | 219 | 2.040 | 501 | -296 | -455 |
| Tax | -167 | -191 | -92 | -170 | -79 | -97 | -37 | -49 | -60 | -39 | -89 | -47 | -48 | -93 |
| Net profit | 289 | 275 | -166 | -303 | 365 | -74 | 553 | 580 | 548 | 258 | 2.130 | 548 | -248 | -362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.441 | 10.938 | 10.071 | 9.329 | 10.524 | 11.329 | 10.462 | 10.872 | 13.557 | 10.881 | 16.057 | 15.788 | 15.630 | 8.993 |
| Equity | 9.077 | 9.123 | 8.763 | 7.265 | 7.436 | 7.167 | 7.720 | 8.000 | 8.048 | 7.806 | 9.686 | 9.983 | 9.136 | 8.773 |
| Long-term debt | 889 | 842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 475 | 974 | 1.309 | 2.064 | 3.088 | 4.162 | 2.742 | 2.872 | 5.509 | 3.075 | 6.371 | 5.805 | 6.494 | 220 |
| Total debt | 1.364 | 1.816 | 1.309 | 2.064 | 3.088 | 4.162 | 2.742 | 2.872 | 5.509 | 3.075 | 6.371 | 5.805 | 6.494 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1979 | — | — | |
JR Management | Management | 2000 | — | — |
BK Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
CN Management | Management | 2025 | — | — |
P | Audit | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| NEJSTGAARD & VETLOV STATSAUTORISERET REVISIONSANPARTSSELSKAB FREDERIKSSUND | Audit | 0 companies |
| Joanna Rosenkrantz | Management | 0 companies |
| Bjørn Knudsen | Chief Executive Officer | 0 companies |
| Christina Nielsine Mejsling Bernstein | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Jakob Kristian Bernstein | Chairman | 0 companies |
| Jørgen Mejsling Bernstein | Board of Directors | 0 companies |
| Ove Vagn Olesen | Board of Directors | 0 companies |
| Peter Weisz Knudsen | Board of Directors | 0 companies |
| Johan Henrik Thaulow Schlüter | Board of Directors | 0 companies |
| Gabriel Lars Martiny | Chairman | 0 companies |
| Jan Ribeiro Bruun | Board of Directors | 0 companies |
| Anna-Sophie Mejsling Bülov Pedersen | Board of Directors | 0 companies |
| Peter Stig Jakobsen | Chairman | 0 companies |
| Niels Erik Bell | Board of Directors | 0 companies |
| Ebbe Elmer Nielsen | Board of Directors | 0 companies |
| Nils Bernstein | Chairman | 0 companies |
| Jørgen Sørensen | Chairman | 0 companies |
| Morten Jensen | Chairman | 0 companies |
| Ole Herdin Hansson | Board of Directors | 0 companies |
| Jørgen Leif Cadovius | Board of Directors | 0 companies |