| Revenue | DKK 85K | -66% |
| EBITDA | DKK 85K | -66% |
| Net profit | DKK 338K | -78% |
| Total assets | DKK 11,7M | -8% |
| Equity | DKK -675K | +33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.120 | 1.462 | 816 | 1.066 | 1.118 | 720 | 636 | 556 | 2.990 | 280 | 224 | 252 | 251 | 85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -0 |
| EBITDA | 1.120 | 1.462 | 816 | 3.115 | 1.118 | 720 | 636 | 556 | 2.990 | 280 | 224 | 251 | 250 | 85 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -5 | -5 | -4 | -7 | -7 | -3 | -0 |
| EBIT | 1.120 | 1.462 | 816 | 3.115 | 1.118 | 720 | 632 | 551 | 2.984 | 276 | 218 | 245 | 247 | 85 |
| Net financials | -1.867 | 123 | 289 | -40 | 145 | 709 | 20 | 238 | -531 | 3.690 | 162 | 2.318 | 1.291 | 274 |
| Profit before tax | -748 | 1.585 | 1.105 | 3.074 | 1.263 | 1.429 | 652 | 789 | 2.453 | 3.966 | 380 | 2.562 | 1.538 | 359 |
| Tax | -2 | -0 | 5 | 0 | -0 | -0 | 1 | 0 | 0 | 1 | 15 | -263 | -0 | 21 |
| Net profit | -745 | 1.585 | 1.100 | 3.074 | 1.264 | 1.429 | 651 | 789 | 2.453 | 3.965 | 365 | 2.825 | 1.538 | 338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.788 | 15.728 | 16.536 | 17.968 | 9.288 | 11.342 | 12.246 | 12.032 | 7.173 | 11.045 | 21.151 | 23.416 | 12.754 | 11.677 |
| Equity | -22.052 | -20.467 | -19.367 | -16.292 | -15.029 | -13.600 | -12.949 | -12.159 | -9.706 | -5.741 | -5.376 | -2.551 | -1.013 | -675 |
| Long-term debt | 10.368 | 10.368 | 10.368 | 11.001 | 5.033 | 5.060 | 5.262 | 5.253 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 27.472 | 25.827 | 25.535 | 23.259 | 19.283 | 19.882 | 19.933 | 18.939 | 16.879 | 16.785 | 26.527 | 25.967 | 13.767 | 12.352 |
| Total debt | 37.840 | 36.195 | 35.903 | 34.260 | 24.316 | 24.942 | 25.195 | 24.191 | 16.879 | 16.785 | 26.527 | 25.967 | 13.767 | 12.352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2023 | — | — |
JO | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Møller | Management | 0 companies |
| Johnny Ole Berggreen Osmark | Audit | 0 companies |