| Revenue | DKK 386K | +39% |
| EBITDA | DKK 386K | +39% |
| Net profit | DKK 311K | +34% |
| Total assets | DKK 2,9M | +22% |
| Equity | DKK 1,8M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 885 | 2.147 | -273 | 654 | 179 | 338 | 942 | 414 | 438 | 557 | 778 | 278 | 386 |
| Staff expenses | -124 | -150 | -95 | -101 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.005 | 1.389 | -368 | 553 | 191 | 338 | 942 | 414 | 438 | 557 | 778 | 278 | 386 |
| Depreciation & amort. | -0 | -0 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.005 | 1.389 | -374 | 553 | 191 | 338 | 942 | 414 | 438 | 557 | 778 | 278 | 386 |
| Net financials | -126 | 269 | -9 | -8 | -9 | -4 | -6 | -17 | -27 | -17 | -16 | 20 | 15 |
| Profit before tax | 879 | 1.658 | -383 | 545 | 182 | 334 | 937 | 397 | 411 | 540 | 762 | 298 | 400 |
| Tax | 222 | 600 | -94 | 130 | 9 | 105 | 206 | 90 | 92 | 119 | 169 | 66 | 89 |
| Net profit | 657 | 1.058 | -288 | 415 | 173 | 229 | 730 | 308 | 319 | 421 | 594 | 232 | 311 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.197 | 1.570 | 832 | 1.335 | 1.527 | 1.984 | 3.674 | 2.329 | 2.867 | 3.634 | 3.541 | 2.356 | 2.864 |
| Equity | — | 500 | 378 | 793 | 966 | 900 | 1.630 | 1.563 | 1.617 | 1.740 | 1.963 | 1.670 | 1.831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.702 | 485 | 455 | 542 | 547 | 1.002 | 2.040 | 766 | 1.250 | 1.894 | 1.578 | 686 | 1.033 |
| Total debt | 5.702 | 485 | 455 | 542 | 547 | 1.002 | 2.040 | 766 | 1.250 | 1.894 | 1.578 | 686 | 1.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Management | Management | 2018 | — | — |
AR Audit | Audit | 1998 | — | — |
SP | Audit | 1989 | — | — |
FL Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BoCan Holding ApS | Company | 66.7% | 66.7% | 2023 |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2017 | |
FLAMEGRACE ApS | Company | 66.7% | 66.7% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Charlotte Bock Cady | Management | 0 companies |
| Aktiv Revision I/S | Audit | 0 companies |
| Søren Peter Breer-Mortensen | Audit | 0 companies |
| FLAMEGRACE Ltd | Founder | 0 companies |
| James Robert Connell | Board of Directors | 0 companies |
| Casper Steinhauer | Board of Directors | 0 companies |
| David Williams | Board of Directors | 0 companies |
| Gregory Andrew Toft | Board of Directors | 0 companies |
| Charles Roper | Board of Directors | 0 companies |
| William Henry Roper | Board of Directors | 0 companies |
| Hans Ryge Schultzer | Board of Directors | 0 companies |
| Daniel Mangrané Sastre | Board of Directors | 0 companies |
| Erik Bock | Board of Directors | 0 companies |