| Revenue | DKK 371K | +27% |
| EBITDA | DKK -113K | +55% |
| Net profit | DKK 50K | +545% |
| Total assets | DKK 2,9M | +9% |
| Equity | DKK 939K | +6% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 179 | 343 | 496 | 646 | 696 | 772 | 853 | 721 | 776 | 427 | 293 | 371 |
| Staff expenses | -0 | -82 | -235 | -285 | -181 | -281 | -324 | -419 | -338 | -473 | -476 | -541 | -484 |
| EBITDA | -11 | 4 | -28 | 78 | 113 | 83 | 73 | 91 | -14 | -125 | -49 | -249 | -113 |
| Depreciation & amort. | -0 | -0 | -0 | -40 | -52 | -91 | -114 | -45 | -13 | -192 | -0 | -0 | -12 |
| EBIT | -11 | 4 | -28 | 38 | 61 | -8 | -41 | 46 | -27 | -317 | -49 | -249 | -125 |
| Net financials | -0 | -2 | -9 | -8 | -49 | -16 | -35 | -31 | -18 | 159 | 128 | 238 | 175 |
| Profit before tax | -11 | 2 | -38 | 30 | 12 | 8 | -5 | 14 | -45 | -158 | 79 | -11 | 50 |
| Tax | -0 | 1 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | 18 | -0 | -0 |
| Net profit | -11 | 2 | -38 | 30 | 12 | 7 | -5 | 14 | -45 | -158 | 61 | -11 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.000 | 1.209 | 1.358 | 2.468 | 3.028 | 2.905 | 2.800 | 2.712 | 2.624 | 2.363 | 2.547 | 2.633 | 2.876 |
| Equity | 995 | 998 | 961 | 992 | 1.004 | 1.012 | 1.007 | 1.022 | 978 | 819 | 881 | 889 | 939 |
| Long-term debt | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 |
| Short-term debt | 0 | 211 | 397 | 1.477 | 2.024 | 1.893 | 1.793 | 1.691 | 1.646 | 1.544 | 1.645 | 1.744 | 1.937 |
| Total debt | 5 | 211 | 397 | 1.477 | 2.024 | 1.893 | 1.793 | 1.691 | 1.646 | 1.544 | 1.666 | 1.744 | 1.937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Audit | Audit | 1947 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
BB Management | Management | 1947 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1947 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Astrup | Audit | 0 companies |
| Tom Bendix Jensen | Chief Executive Officer | 0 companies |
| Bernhard Bendix Jensen | Management | 0 companies |
| Gurli Jensen | Board of Directors | 0 companies |
| René Bendix Jensen | Board of Directors | 0 companies |