| Revenue | DKK -16K | +9% |
| EBITDA | DKK 5K | +457% |
| Net profit | DKK -433K | -212% |
| Total assets | DKK 1,5M | -23% |
| Equity | DKK 827K | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -24 | -15 | -15 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -59 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -9 | -8 | -10 | 1.401 | 84 | -45 | 52 | 77 | 43 | 0 | 9 | -1 | 5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -9 | -8 | -10 | 1.401 | 84 | -45 | 52 | 77 | 43 | 0 | 9 | -1 | 5 |
| Net financials | -1 | -55 | -81 | -17 | 1.419 | 60 | -9 | 74 | 168 | 313 | 11 | -263 | 429 | -438 |
| Profit before tax | -9 | -64 | -90 | -27 | 1.327 | 43 | -26 | 56 | 156 | 310 | 11 | -254 | 428 | -433 |
| Tax | -0 | -0 | 0 | -0 | -97 | -7 | 1 | -2 | -2 | 35 | -4 | -6 | 40 | -0 |
| Net profit | -9 | -64 | -90 | -27 | 1.424 | 50 | -26 | 58 | 158 | 275 | 14 | -248 | 388 | -433 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 85 | 145 | 302 | 353 | 1.653 | 1.571 | 1.306 | 1.252 | 1.335 | 2.644 | 1.772 | 1.479 | 1.898 | 1.461 |
| Equity | 70 | 6 | -84 | -111 | 1.313 | 1.363 | 1.277 | 1.236 | 1.286 | 1.561 | 1.120 | 872 | 1.260 | 827 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 49 | 3 | 0 | 0 | 0 |
| Short-term debt | 15 | 139 | 386 | 464 | 340 | 207 | 29 | 16 | 28 | 1.034 | 649 | 607 | 639 | 634 |
| Total debt | 15 | 139 | 386 | 464 | 340 | 207 | 29 | 16 | 49 | 1.083 | 652 | 607 | 639 | 634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 1999 | — | — |
SF | Founder | 1999 | — | — |
BO Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Schmidt Kristensen | Audit | 0 companies |
| Susanne Franklin Bech-Simonsen | Founder | 0 companies |
| Benny Ole Grath | Management | 0 companies |
| Jens Vagn Nielsen | Board of Directors | 0 companies |