| Revenue | DKK 2M | -29% |
| EBITDA | DKK 38K | -92% |
| Net profit | DKK -55K | -118% |
| Total assets | DKK 5,7M | +0% |
| Equity | DKK 1,9M | -3% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.072 | 3.353 | 3.026 | 2.970 | 3.109 | 2.877 | 2.772 | 2.426 | 2.628 | 3.014 | 2.204 | 2.583 | 2.773 | 1.977 |
| Staff expenses | -3.273 | -3.233 | -2.869 | -2.817 | -2.658 | -2.645 | -2.475 | -0 | -0 | -0 | -0 | -0 | -0 | -1.939 |
| EBITDA | -31 | 121 | 162 | 123 | 451 | 231 | 297 | -223 | 206 | 301 | -386 | 319 | 479 | 38 |
| Depreciation & amort. | -288 | -217 | -33 | -0 | -39 | -46 | -40 | -0 | -50 | -47 | -20 | -0 | -42 | -62 |
| EBIT | -319 | -96 | 129 | 123 | 412 | 185 | 256 | -223 | 156 | 254 | -405 | 319 | 438 | -25 |
| Net financials | -71 | -89 | -88 | -55 | -51 | -33 | -55 | -28 | -34 | -39 | -35 | -44 | -41 | -43 |
| Profit before tax | -390 | -184 | 41 | 68 | 361 | 152 | 201 | -251 | 122 | 216 | -440 | 275 | 396 | -68 |
| Tax | -94 | -37 | 13 | 18 | 89 | 39 | 47 | -51 | 28 | 49 | -94 | 63 | 89 | -13 |
| Net profit | -296 | -148 | 27 | 50 | 272 | 114 | 155 | -199 | 93 | 167 | -346 | 212 | 308 | -55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.996 | 5.115 | 4.774 | 4.744 | 5.016 | 4.808 | 5.463 | 4.923 | 4.897 | 5.307 | 4.392 | 5.085 | 5.747 | 5.746 |
| Equity | 1.278 | 1.130 | 1.157 | 1.208 | 1.479 | 1.593 | 1.747 | 1.548 | 1.641 | 1.808 | 1.462 | 1.674 | 1.982 | 1.927 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183 | 197 | 163 | 174 | 180 | 187 |
| Short-term debt | 3.718 | 3.985 | 3.616 | 3.532 | 3.526 | 3.205 | 3.700 | 3.360 | 3.062 | 3.301 | 2.766 | 3.232 | 3.563 | 3.605 |
| Total debt | 3.718 | 3.985 | 3.616 | 3.532 | 3.526 | 3.205 | 3.700 | 3.360 | 3.245 | 3.498 | 2.929 | 3.406 | 3.743 | 3.791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2007 | — | — |
FR Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.R. EJENDOMME ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Gerdes Rosendal | Management | 0 companies |
| Finn Rosendal | Management | 0 companies |