| Revenue | DKK -455K | -148% |
| EBITDA | DKK -1,2M | -961% |
| Net profit | DKK -1,4M | -179% |
| Total assets | DKK 10,8M | -13% |
| Equity | DKK 2,7M | -32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.342 | 3.747 | 3.789 | 3.659 | 3.619 | 3.834 | 3.233 | 3.092 | 2.879 | 1.969 | 1.385 | 939 | -455 |
| Staff expenses | -4.063 | -3.850 | -3.582 | -2.999 | -3.342 | -3.457 | -2.749 | -2.426 | -1.892 | -1.122 | -1.329 | -1.048 | -704 |
| EBITDA | 279 | 559 | 207 | 660 | 277 | 377 | 484 | 666 | 987 | 847 | 316 | -109 | -1.159 |
| Depreciation & amort. | -150 | 331 | -269 | -445 | -134 | -125 | -235 | -364 | -383 | -452 | 130 | -361 | -122 |
| EBIT | 128 | 228 | -62 | 214 | 143 | 252 | 249 | 302 | 604 | 394 | 186 | -470 | -1.281 |
| Net financials | 36 | -22 | -12 | 113 | 39 | -75 | -191 | -173 | -489 | 165 | -187 | -19 | -74 |
| Profit before tax | 165 | 206 | -74 | 327 | 181 | 176 | 58 | 128 | 115 | 559 | -1 | -489 | -1.355 |
| Tax | 24 | 33 | -46 | -18 | 27 | 66 | 34 | 15 | 122 | 59 | 23 | -0 | 8 |
| Net profit | 141 | 174 | -28 | 345 | 154 | 110 | 23 | 114 | -7 | 500 | -24 | -489 | -1.362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.602 | 7.608 | 7.448 | 7.564 | 8.357 | 9.462 | 13.767 | 13.495 | 12.291 | 12.787 | 12.669 | 12.434 | 10.788 |
| Equity | 3.419 | 3.592 | 3.564 | 3.910 | 3.912 | 3.867 | 3.891 | 4.004 | 3.997 | 4.497 | 4.499 | 4.009 | 2.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.489 | 1.429 | 1.343 | 1.266 | 1.190 | 1.117 |
| Short-term debt | 3.353 | 3.153 | 3.067 | 2.906 | 3.703 | 4.909 | 9.191 | 7.341 | 6.195 | 6.431 | 6.374 | 6.692 | 6.386 |
| Total debt | 3.353 | 3.153 | 3.067 | 2.906 | 3.703 | 4.909 | 9.191 | 8.830 | 7.624 | 7.774 | 7.640 | 7.882 | 7.502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Management | Management | 1990 | — | — |
KJ Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 33.3% | 33.3% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Horn | Management | 0 companies |
| Kent Jensen | Audit | 0 companies |