| Revenue | DKK -29K | +3% |
| EBITDA | DKK -29K | -3% |
| Net profit | DKK 2,6M | -76% |
| Total assets | DKK 65,8M | -8% |
| Equity | DKK 51,9M | -4% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -14 | — | — | -21 | -22 | -81 | -24 | -28 | -26 | -28 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.357 | 0 | -14 | — | — | -21 | -22 | -81 | -24 | -28 | -26 | -28 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.357 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | -14 | — | — | -21 | -22 | -81 | -24 | -28 | -26 | -28 | -29 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.927 | 0 | 0 | 2.043 | 2.146 | -21 | -194 | 8.460 | 11.796 | 10.655 | 2.868 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 3.913 | — | — | 2.021 | 2.124 | -103 | -218 | 8.431 | 11.770 | 10.627 | 2.839 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 | 46 | 53 | -146 | -142 | -42 | 1 | 96 | 263 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 3.914 | — | — | 1.975 | 2.071 | 44 | -76 | 8.474 | 11.769 | 10.530 | 2.576 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.510 | 22.744 | 26.474 | 27.321 | 27.431 | 61.489 | 50.731 | 55.442 | 61.215 | 71.517 | 65.847 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 15.743 | 20.980 | 24.860 | 26.729 | 26.800 | 26.733 | 26.544 | 34.518 | 44.287 | 54.317 | 51.893 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.744 | 1.738 | 0 | 0 | 0 | 21.420 | 19.280 | 15.657 | 10.955 | 12.800 | 12.110 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 26 | 1.614 | 591 | 631 | 13.336 | 4.907 | 5.267 | 5.973 | 4.400 | 1.844 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.767 | 1.764 | 1.614 | 591 | 631 | 34.756 | 24.187 | 20.924 | 16.928 | 17.200 | 13.954 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Audit | Audit | 1989 | — | — |
BL Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| John Formsgaard | Audit | 0 companies |
| Bent Lykkebo | Founder | 0 companies |
| Jonna Dina Pedersen | Board of Directors | 0 companies |
| Willy Vilfred Ahrnberg Pedersen | Board of Directors | 0 companies |