| Revenue | DKK -76K | -112% |
| EBITDA | DKK -157K | -131% |
| Net profit | DKK -134K | -126% |
| Total assets | DKK 746K | -18% |
| Equity | DKK 622K | -18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 290 | 478 | 428 | 486 | 647 | 389 | 484 | 340 | 906 | 247 | -505 | 618 | -76 |
| Staff expenses | -60 | -132 | -278 | -228 | -446 | -252 | -260 | -102 | -301 | -256 | -148 | -115 | -81 |
| EBITDA | 231 | 346 | 150 | 258 | 201 | 137 | 224 | 238 | 605 | -9 | -653 | 503 | -157 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -19 | -19 | -19 | -26 | -22 | -0 | -0 |
| EBIT | 231 | 346 | 150 | 258 | 201 | 137 | 205 | 220 | 587 | -35 | -675 | 503 | -157 |
| Net financials | -140 | -118 | -109 | -97 | -61 | -45 | -33 | 5 | 7 | 40 | 43 | 9 | 22 |
| Profit before tax | 91 | 227 | 41 | 161 | 139 | 92 | 172 | 224 | 594 | 5 | -632 | 513 | -134 |
| Tax | -0 | -0 | -0 | -0 | -0 | 20 | 37 | 50 | 132 | 3 | -0 | -0 | -0 |
| Net profit | 91 | 227 | 41 | 161 | 139 | 72 | 135 | 174 | 462 | 3 | -632 | 513 | -134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.076 | 1.969 | 1.985 | 1.714 | 1.648 | 1.578 | 1.593 | 1.841 | 2.546 | 2.457 | 1.472 | 907 | 746 |
| Equity | 603 | 830 | 872 | 991 | 1.131 | 1.203 | 1.338 | 1.512 | 1.974 | 1.976 | 1.344 | 756 | 622 |
| Long-term debt | 145 | -27 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 3 | 0 | 0 | 0 |
| Short-term debt | 1.328 | 1.166 | 1.113 | 723 | 518 | 375 | 255 | 326 | 569 | 478 | 129 | 151 | 124 |
| Total debt | 1.473 | 1.139 | 1.113 | 723 | 518 | 375 | 255 | 330 | 572 | 481 | 129 | 151 | 124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BG HOLDING ApS | Company | 66.7% | 90.0% | 2005 |
| Individual | 15.0% | 0.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Knud Munch Schmidt | Management | 0 companies |