| Revenue | DKK 0 | — |
| EBITDA | DKK -79K | -122% |
| Net profit | DKK 175K | -85% |
| Total assets | DKK 3,5M | -9% |
| Equity | DKK 3,5M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -10 | -15 | -14 | -11 | -13 | 7 | 137 | 0 | 236 | 187 | 146 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -10 | -15 | -14 | -61 | -13 | 7 | 137 | 141 | 134 | 76 | 355 | -79 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -51 | -51 | -56 | -0 | -0 |
| EBIT | -5 | -10 | -15 | -14 | -61 | -13 | 7 | 67 | 90 | 83 | 20 | 355 | -79 |
| Net financials | -288 | 1.253 | -159 | 54 | 728 | 46 | -1.170 | 651 | -278 | -202 | 297 | 979 | 305 |
| Profit before tax | -294 | 1.244 | -174 | 40 | 667 | 33 | -1.163 | 718 | -189 | -119 | 316 | 1.334 | 227 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 130 | 52 |
| Net profit | -294 | 1.244 | -174 | 40 | 667 | 33 | -1.163 | 718 | -189 | -119 | 316 | 1.204 | 175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.829 | 3.658 | 3.300 | 4.466 | 5.186 | 6.657 | 10.531 | 11.441 | 11.246 | 8.827 | 9.447 | 3.896 | 3.537 |
| Equity | -2.649 | 1.970 | 1.795 | 1.835 | 2.503 | 2.536 | 1.373 | 2.091 | 1.902 | 1.783 | 2.100 | 3.304 | 3.479 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.872 | 1.816 | 1.755 | 1.694 | 1.615 | 0 | 0 |
| Short-term debt | 5.478 | 1.688 | 1.505 | 2.631 | 2.684 | 4.121 | 7.286 | 7.534 | 7.589 | 5.350 | 5.733 | 592 | 58 |
| Total debt | 5.478 | 1.688 | 1.505 | 2.631 | 2.684 | 4.121 | 9.159 | 9.350 | 9.344 | 7.044 | 7.348 | 592 | 58 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
EK Audit | Audit | 1985 | — | — |
| Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1985 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Michelsen | Chief Executive Officer | 0 companies |
| Erik Korneliussen | Audit | 0 companies |
| Statsaut. revisor Egon Christensen | Audit | 0 companies |