| Revenue | DKK 373K | -12% |
| EBITDA | DKK 150K | +71% |
| Net profit | DKK 8,4M | +3201% |
| Total assets | DKK 20,5M | +69% |
| Equity | DKK 20,3M | +68% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 295 | 275 | 679 | 1.515 | 1.917 | 1.962 | 2.054 | 1.618 | 1.258 | 1.548 | 854 | 426 | 373 |
| Staff expenses | -45 | -48 | -187 | -1.062 | -1.100 | -1.125 | -1.174 | -1.240 | -1.095 | -688 | -568 | -338 | -223 |
| EBITDA | 250 | 122 | 481 | 453 | 816 | 837 | 881 | 378 | 163 | 860 | 286 | 88 | 150 |
| Depreciation & amort. | -2 | -0 | -0 | -0 | -0 | -20 | -20 | -21 | -35 | -35 | -15 | -15 | -21 |
| EBIT | 248 | 122 | 481 | 453 | 816 | 817 | 860 | 357 | 128 | 825 | 271 | 73 | 129 |
| Net financials | -575 | -79 | -9 | -20 | -2 | 7.190 | -1.274 | 1.034 | 9.192 | 3.504 | -8.828 | -345 | 8.225 |
| Profit before tax | -327 | 43 | 473 | 433 | 815 | 8.007 | -414 | 1.391 | 9.320 | 4.329 | -8.557 | -272 | 8.354 |
| Tax | 42 | 22 | 113 | 93 | 182 | 177 | -108 | 279 | 2.053 | -117 | 106 | -3 | -2 |
| Net profit | -369 | 21 | 359 | 340 | 633 | 7.830 | -306 | 1.112 | 7.267 | 4.446 | -8.663 | -269 | 8.356 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.144 | 394 | 801 | 1.227 | 1.818 | 9.491 | 9.102 | 9.993 | 19.236 | 21.502 | 12.561 | 12.143 | 20.531 |
| Equity | 71 | 92 | 451 | 791 | 1.424 | 9.150 | 8.739 | 9.743 | 16.900 | 21.232 | 12.455 | 12.068 | 20.301 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.073 | 302 | 350 | 431 | 385 | 332 | 363 | 246 | 2.336 | 270 | 106 | 75 | 230 |
| Total debt | 1.073 | 302 | 350 | 431 | 385 | 332 | 363 | 246 | 2.336 | 270 | 106 | 75 | 230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Rohde Chearnley O'Sullivan | Management | 0 companies |