| Revenue | DKK 431K | -15% |
| EBITDA | DKK 5K | -93% |
| Net profit | DKK -31K | -177% |
| Total assets | DKK 1,2M | +7% |
| Equity | DKK 799K | -10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.113 | 1.793 | 1.451 | 1.802 | 1.530 | 1.363 | 1.673 | 556 | 823 | 653 | 584 | 563 | 508 | 431 |
| Staff expenses | -1.652 | -1.312 | -1.276 | -1.690 | -1.484 | -1.142 | -1.152 | -752 | -594 | -713 | -622 | -606 | -440 | -427 |
| EBITDA | 461 | 481 | 175 | 112 | 45 | 221 | 521 | -196 | 228 | -60 | -38 | -43 | 68 | 5 |
| Depreciation & amort. | -102 | -149 | -102 | -22 | -34 | -28 | -28 | -23 | -32 | -12 | -11 | -11 | -11 | -30 |
| EBIT | 359 | 332 | 73 | 90 | 11 | 194 | 493 | -218 | 196 | -72 | -49 | -54 | 57 | -25 |
| Net financials | -25 | -17 | -12 | -9 | 2 | -10 | -5 | -4 | -1 | 8 | -3 | -4 | -4 | -14 |
| Profit before tax | 334 | 315 | 61 | 82 | -19 | 183 | 488 | -223 | 195 | -64 | -52 | -57 | 53 | -39 |
| Tax | 85 | 81 | 18 | 20 | -4 | 41 | 108 | 2 | -7 | -14 | -11 | -13 | 13 | -8 |
| Net profit | 249 | 234 | 43 | 61 | -15 | 142 | 380 | -225 | 201 | -50 | -41 | -45 | 40 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.585 | 1.533 | 1.498 | 2.071 | 1.543 | 1.351 | 1.801 | 1.235 | 1.450 | 1.271 | 1.154 | 1.131 | 1.077 | 1.153 |
| Equity | 738 | 875 | 820 | 782 | 766 | 908 | 1.237 | 959 | 1.160 | 1.110 | 1.012 | 910 | 891 | 799 |
| Long-term debt | 76 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108 |
| Short-term debt | 771 | 641 | 678 | 1.290 | 776 | 443 | 564 | 277 | 289 | 161 | 142 | 221 | 185 | 245 |
| Total debt | 848 | 657 | 678 | 1.290 | 776 | 443 | 564 | 277 | 289 | 161 | 142 | 221 | 185 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2003 | — | — |
EB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Leheen Ditlevsen | Management | 0 companies |
| Erik Berg | Management | 0 companies |