| Revenue | DKK 695K | -11% |
| EBITDA | DKK -101K | +20% |
| Net profit | DKK -260K | -161% |
| Total assets | DKK 83K | -70% |
| Equity | DKK -142K | -221% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -573 | 763 | 920 | 918 | 852 | 1.068 | 1.133 | 1.181 | 899 | 986 | 967 | 780 | 695 |
| Staff expenses | -684 | -819 | -933 | -947 | -820 | -958 | -1.016 | -1.262 | -1.019 | -825 | -965 | -906 | -796 |
| EBITDA | 261 | -56 | -13 | -29 | 32 | 110 | 117 | -81 | -120 | 161 | 2 | -126 | -101 |
| Depreciation & amort. | -75 | -24 | -14 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 186 | -80 | -26 | -38 | 32 | 110 | 117 | -81 | -120 | 161 | 2 | -126 | -101 |
| Net financials | -2 | -5 | -8 | -8 | -5 | -4 | -2 | -2 | -1 | -1 | -1 | -1 | 0 |
| Profit before tax | 189 | -85 | -34 | -46 | 27 | 106 | 115 | -83 | -121 | 160 | 1 | -127 | -101 |
| Tax | -0 | -0 | -0 | -0 | -24 | -41 | -61 | -17 | -25 | 36 | 1 | -28 | 159 |
| Net profit | 189 | -85 | -34 | -46 | 51 | 147 | 177 | -66 | -96 | 124 | -0 | -99 | -260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 210 | 0 | 0 | 148 | 187 | 256 | 427 | 527 | 413 | 397 | 367 | 280 | 83 |
| Equity | 46 | 0 | 0 | -119 | -69 | 79 | 255 | 190 | 93 | 217 | 217 | 118 | -142 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -164 | 0 | 0 | 267 | 255 | 177 | 172 | 338 | 319 | 180 | 149 | 163 | 225 |
| Total debt | -164 | 0 | 0 | 267 | 255 | 177 | 172 | 338 | 319 | 180 | 149 | 163 | 225 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2008 | — | — |
NB Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Bentsen | Management | 0 companies |
| Niels Brøchner-Mortensen | Management | 0 companies |
| Torsten Ussing | Board of Directors | 0 companies |