| Revenue | DKK -1,2M | +192% |
| EBITDA | DKK -1,4M | -221% |
| Net profit | DKK 1,4M | -80% |
| Total assets | DKK 149,1M | +1% |
| Equity | DKK 145,9M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | 58 | 122 | 93 | 140 | 438 | 50 | 60 | 54 | 134 | -298 | -100 | -421 | -1.230 |
| Staff expenses | -33 | -43 | -64 | -230 | -25 | -9 | -18 | -77 | -99 | -67 | -69 | -67 | -0 | -121 |
| EBITDA | -75 | 16 | 59 | -137 | 115 | 430 | 32 | -17 | -44 | 67 | -367 | -167 | -421 | -1.352 |
| Depreciation & amort. | 5 | -5 | -5 | -2 | -0 | -0 | -0 | -0 | -0 | -28 | -58 | -137 | -157 | -209 |
| EBIT | -80 | 11 | 53 | -140 | 115 | 430 | 32 | -17 | -44 | 38 | -424 | -305 | -579 | -1.561 |
| Net financials | 1.849 | -2.864 | 1.286 | 7.292 | 10.801 | 8.300 | 24.964 | 9.358 | 8.092 | 12.770 | 26.255 | 10.330 | 7.371 | 2.902 |
| Profit before tax | 1.769 | -2.854 | 1.339 | 7.152 | 10.916 | 8.730 | 24.996 | 9.341 | 8.047 | 12.808 | 25.831 | 10.026 | 6.793 | 1.341 |
| Tax | 4 | -1 | 7 | 0 | 51 | 140 | 1 | 31 | 37 | 52 | 6 | -14 | -21 | -11 |
| Net profit | 1.765 | -2.853 | 1.333 | 7.152 | 10.865 | 8.590 | 24.995 | 9.311 | 8.010 | 12.756 | 25.825 | 10.040 | 6.814 | 1.352 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.843 | 14.467 | 14.829 | 20.353 | 30.919 | 58.903 | 83.115 | 91.369 | 98.056 | 110.691 | 134.521 | 140.354 | 147.242 | 149.109 |
| Equity | 10.695 | 8.018 | 8.364 | 13.972 | 24.758 | 52.422 | 77.364 | 86.729 | 94.759 | 106.054 | 132.045 | 137.750 | 144.584 | 145.943 |
| Long-term debt | 0 | 0 | 6.444 | 1.847 | 1.519 | 6.334 | 5.544 | 3.110 | 3.201 | 3.020 | 2.333 | 476 | 2.556 | 2.618 |
| Short-term debt | 6.148 | 6.449 | 21 | 4.534 | 4.642 | 147 | 207 | 1.530 | 97 | 1.613 | 133 | 2.127 | 102 | 548 |
| Total debt | 6.148 | 6.449 | 6.465 | 6.381 | 6.161 | 6.481 | 5.751 | 4.640 | 3.297 | 4.633 | 2.467 | 2.604 | 2.658 | 3.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1991 | — | — |
PN Management | Management | 1996 | — | — |
DR Management | Management | 1991 | — | — |
LH Audit | Audit | 1991 | — | — |
AN Management | Management | 2014 | — | — |
CC Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Balager Holding ApS | Company | 66.7% | 66.7% | 2019 |
| Individual | 10.0% | 10.0% | 2016 | |
Balager Holding 2 ApS | Company | 66.7% | 66.7% | 2019 |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Peter Nørgaard Andersen | Management | 0 companies |
| Dan Rybak | Management | 0 companies |
| Lisbeth Hørbye Skov | Audit | 0 companies |
| Anette Nakskov Rasmussen | Management | 0 companies |
| Claus Christensen | Audit | 0 companies |