| Revenue | DKK 6,5M | +30% |
| EBITDA | DKK 5M | +42% |
| Net profit | DKK -3,7M | -40% |
| Total assets | DKK 145,9M | -24% |
| Equity | DKK 66,2M | -31% |
| Employees | 2 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.238 | 2.472 | 2.332 | 2.742 | 2.806 | 2.462 | 2.877 | 2.449 | 2.465 | 4.438 | 3.745 | 4.965 | 6.459 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -23 | -20 | -24 | -1.463 | -1.490 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.238 | 2.472 | 2.332 | 2.742 | 2.639 | 2.462 | 2.877 | 2.432 | 2.442 | 4.418 | 3.721 | 3.502 | 4.969 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.019 | -727 | -728 | -802 | -778 | -856 | -792 | -792 | -839 | -1.020 | -1.086 | -2.650 | -1.838 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.219 | 1.744 | 1.604 | 1.940 | 1.861 | 1.606 | 2.085 | 1.640 | 1.603 | 3.398 | 2.635 | 852 | 3.131 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 1.053 | 8.551 | 819 | 226 | 4.671 | 6.668 | 6.784 | 7.650 | 9.827 | 49.032 | -2.967 | -6.610 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.236 | 2.798 | 10.155 | 2.760 | 2.087 | 6.277 | 8.753 | 8.424 | 9.252 | 13.225 | 51.668 | -2.115 | -3.479 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 526 | 859 | 331 | 352 | 506 | 379 | 563 | 341 | 479 | 421 | 527 | 511 | 191 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 709 | 1.939 | 9.824 | 2.408 | 1.581 | 5.899 | 8.190 | 8.083 | 8.774 | 12.804 | 51.141 | -2.626 | -3.670 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.144 | 96.610 | 105.990 | 106.988 | 107.119 | 117.408 | 123.228 | 124.935 | 128.914 | 153.762 | 193.018 | 190.770 | 145.895 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 38.988 | 59.407 | 67.213 | 73.022 | 74.644 | 82.865 | 90.262 | 94.392 | 100.417 | 75.604 | 112.076 | 96.093 | 66.172 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.237 | 31.885 | 22.544 | 27.362 | 25.971 | 27.123 | 25.538 | 23.732 | 20.960 | 58.637 | 68.982 | 76.993 | 66.702 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.974 | 2.080 | 12.755 | 2.737 | 2.570 | 2.831 | 3.115 | 2.330 | 2.918 | 13.209 | 5.407 | 12.213 | 10.304 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.211 | 33.965 | 35.300 | 30.098 | 28.541 | 29.954 | 28.653 | 26.063 | 23.878 | 71.846 | 74.389 | 89.206 | 77.006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
BB Management | Management | 1998 | — | — |
IA Audit | Audit | 1998 | — | — |
HA Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sekabo ApS | Company | 20.0% | 5.0% | 2020 |
Aukabo ApS | Company | 20.0% | 5.0% | 2020 |
Tokabo ApS | Company | 20.0% | 5.0% | 2020 |
Bogner Holding ApS | Company | 20.0% | 66.7% | 2020 |
Alkabo ApS | Company | 20.0% | 5.0% | 2020 |
| Individual | 20.0% | 5.0% | 2019 | |
| Individual | 20.0% | 5.0% | 2019 | |
| Individual | 20.0% | 5.0% | 2019 | |
| Individual | 20.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Bjarne Bogner | Management | 0 companies |
| Ib Aamann Kvist | Audit | 0 companies |
| Harry Aamann | Audit | 0 companies |