| Revenue | DKK 25,6M | +54% |
| EBITDA | DKK 14,4M | +127% |
| Net profit | DKK 10,8M | +114% |
| Total assets | DKK 33,5M | +59% |
| Equity | DKK 20,4M | +40% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.091 | 9.183 | 8.426 | 8.869 | 9.829 | 10.007 | 11.059 | 12.602 | 14.178 | 16.592 | 25.557 |
| Staff expenses | -8.885 | -8.158 | -8.548 | -8.478 | -8.794 | -8.691 | -9.116 | -9.554 | -10.171 | -10.220 | -11.116 |
| EBITDA | 1.206 | 1.025 | -122 | 390 | 1.035 | 1.317 | 1.943 | 3.048 | 4.007 | 6.372 | 14.441 |
| Depreciation & amort. | -1.521 | -1.416 | -1.234 | -1.262 | -1.314 | -872 | -784 | -885 | -903 | -713 | -623 |
| EBIT | -315 | -392 | -1.357 | -872 | -278 | 444 | 1.160 | 2.163 | 3.104 | 5.659 | 13.818 |
| Net financials | 168 | 191 | 378 | 1.470 | 143 | 368 | 52 | -805 | -308 | 830 | 91 |
| Profit before tax | -147 | -200 | -979 | 599 | -217 | 732 | 1.147 | 1.358 | 2.805 | 6.489 | 13.909 |
| Tax | -35 | -52 | -248 | 167 | -30 | 161 | 252 | 464 | 748 | 1.429 | 3.072 |
| Net profit | -112 | -149 | -731 | 431 | -187 | 571 | 894 | 894 | 2.057 | 5.061 | 10.838 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.569 | 15.253 | 13.012 | 11.431 | 13.600 | 13.645 | 11.937 | 13.109 | 18.012 | 21.050 | 33.516 |
| Equity | 9.954 | 9.304 | 8.073 | 7.504 | 7.317 | 7.687 | 8.582 | 9.476 | 11.533 | 14.594 | 20.431 |
| Long-term debt | -399 | -268 | -19 | 95 | 124 | 16 | -3 | 495 | 759 | 1.314 | 2.792 |
| Short-term debt | 5.216 | 5.682 | 4.921 | 3.927 | 6.265 | 5.957 | 3.352 | 3.138 | 5.720 | 5.143 | 10.153 |
| Total debt | 5.216 | 5.682 | 4.921 | 3.927 | 6.265 | 5.957 | 3.352 | 3.633 | 6.479 | 6.457 | 12.945 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PA BOGENSE HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Individual | 50.0% | 50.0% | 2008 | |
LA BOGENSE HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|