| Revenue | DKK -30K | -45% |
| EBITDA | DKK -30K | +45% |
| Net profit | DKK -182K | -172% |
| Total assets | DKK 964K | -10% |
| Equity | DKK -1,1M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | 864 | 400 | 840 | 147 | 7 | 53 | 73 | 3 | -56 | -29 | -55 | -30 |
| Staff expenses | -0 | -238 | -284 | -712 | -199 | -57 | -3 | -37 | -2 | -0 | -0 | -0 | -0 |
| EBITDA | 32 | 627 | 70 | 128 | -52 | -50 | 50 | 36 | 1 | -56 | -29 | -55 | -30 |
| Depreciation & amort. | -0 | -0 | -32 | -54 | -54 | -54 | -54 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 32 | 627 | 38 | 73 | -106 | -105 | -5 | 36 | 1 | -56 | -29 | -55 | -30 |
| Net financials | -1 | 0 | -214 | 94 | 47 | 80 | -276 | -180 | -11 | -26 | -1.115 | 283 | -152 |
| Profit before tax | 30 | 627 | -176 | 167 | -60 | -24 | -281 | -143 | -10 | -82 | -1.144 | 228 | -182 |
| Tax | 8 | 158 | 7 | -2 | -34 | -0 | -11 | -0 | -0 | -0 | -0 | -25 | -0 |
| Net profit | 22 | 469 | -183 | 169 | -26 | -24 | -270 | -143 | -10 | -82 | -1.144 | 253 | -182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.048 | 1.373 | 1.317 | 1.676 | 1.738 | 1.478 | 1.241 | 1.243 | 1.141 | 1.420 | 702 | 1.076 | 964 |
| Equity | -215 | 254 | 71 | 240 | 214 | 190 | -80 | -223 | -233 | -315 | -1.158 | -906 | -1.088 |
| Long-term debt | 0 | 0 | 232 | 136 | 81 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.263 | 1.119 | 1.012 | 1.300 | 1.443 | 1.250 | 1.321 | 1.466 | 1.374 | 1.735 | 1.860 | 1.982 | 2.052 |
| Total debt | 1.263 | 1.119 | 1.244 | 1.436 | 1.524 | 1.288 | 1.321 | 1.466 | 1.374 | 1.735 | 1.860 | 1.982 | 2.052 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 1998 | — | — |
PE Management | Management | 1997 | — | — |
NH Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Søren Østergaard Bansholt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Niels Henrik Lind | Management | 0 companies |