| Revenue | DKK 143K | -61% |
| EBITDA | DKK -207K | -37% |
| Net profit | DKK -200K | -141% |
| Total assets | DKK 1,1M | -21% |
| Equity | DKK 563K | -36% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 790 | -974 | 646 | 539 | 624 | 860 | 639 | 505 | 2.255 | 1.007 | 582 | 622 | 372 | 143 |
| Staff expenses | -593 | -657 | -575 | -417 | -446 | -482 | -570 | -692 | -809 | -705 | -497 | -594 | -523 | -351 |
| EBITDA | 197 | -120 | 70 | 121 | 178 | 378 | 69 | -187 | 1.446 | 302 | 85 | 28 | -152 | -207 |
| Depreciation & amort. | 119 | -99 | -76 | -55 | -53 | -51 | -75 | -101 | -69 | -89 | -127 | -79 | -79 | -26 |
| EBIT | 78 | -219 | -6 | 66 | 126 | 327 | -5 | -288 | 1.378 | 214 | -42 | -51 | -231 | -234 |
| Net financials | -59 | -127 | -55 | -55 | -50 | -47 | -50 | -46 | -53 | 193 | -117 | 55 | 147 | 33 |
| Profit before tax | 20 | -10 | -60 | 12 | 76 | 280 | -55 | -333 | 1.324 | 406 | -159 | 4 | -83 | -200 |
| Tax | -0 | 56 | 0 | 9 | 28 | 73 | 6 | -0 | 200 | 85 | -0 | 0 | 0 | -0 |
| Net profit | 20 | -66 | -60 | 3 | 48 | 208 | -61 | -333 | 1.124 | 321 | -159 | 4 | -83 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.737 | 2.015 | 1.870 | 1.782 | 1.856 | 2.015 | 1.921 | 1.536 | 1.906 | 1.992 | 1.449 | 1.494 | 1.409 | 1.112 |
| Equity | 465 | 434 | 374 | 377 | 425 | 633 | 468 | 135 | 1.259 | 1.470 | 1.197 | 1.087 | 886 | 563 |
| Long-term debt | 751 | -1.144 | 1.095 | 1.044 | 995 | 943 | 890 | 828 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 521 | -437 | 401 | 360 | 437 | 439 | 563 | 573 | 648 | 522 | 252 | 407 | 523 | 548 |
| Total debt | 1.272 | -1.581 | 1.496 | 1.405 | 1.431 | 1.382 | 1.453 | 1.402 | 648 | 522 | 252 | 407 | 523 | 548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Frederiksen | Audit | 0 companies |