| Revenue | — | — |
| EBITDA | DKK -475K | -42% |
| Net profit | DKK -1,4M | +61% |
| Total assets | DKK 13,1M | +7% |
| Equity | DKK -5,4M | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 436 | 2.277 | 2.328 | 1.595 | -570 | 141 | 471 | -283 | -48 | -26 | -78 | -46 | -335 | — |
| Staff expenses | -0 | -1.189 | -1.605 | -961 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 436 | 1.088 | 723 | 633 | -607 | 141 | 471 | -283 | -48 | -26 | -78 | -46 | -335 | -475 |
| Depreciation & amort. | -0 | -38 | -38 | -111 | -72 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 436 | 1.050 | 685 | 522 | -680 | 141 | 471 | -283 | -48 | -26 | -78 | -46 | -335 | -475 |
| Net financials | -4 | -21 | 18 | 15 | -31 | 3 | -1 | -6 | -1 | -1 | -87 | -419 | -3.188 | -904 |
| Profit before tax | 432 | 1.029 | 703 | 537 | -710 | 144 | 470 | -290 | -49 | -26 | -165 | -465 | -3.523 | -1.379 |
| Tax | 111 | 263 | 174 | 130 | -152 | 32 | 103 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 321 | 766 | 529 | 407 | -558 | 112 | 367 | -290 | -49 | -26 | -165 | -465 | -3.523 | -1.379 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 484 | 1.592 | 2.948 | 2.676 | 295 | 160 | 609 | 211 | 169 | 143 | 6.863 | 11.966 | 12.171 | 13.079 |
| Equity | 323 | 1.089 | 1.618 | 1.725 | 15 | 127 | 495 | 205 | 156 | 129 | -35 | -500 | -4.023 | -5.402 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.885 | 12.453 | 16.181 | 18.467 |
| Short-term debt | 162 | 504 | 1.330 | 898 | 280 | 32 | 114 | 6 | 14 | 14 | 14 | 14 | 14 | 14 |
| Total debt | 162 | 504 | 1.330 | 898 | 280 | 32 | 114 | 6 | 14 | 14 | 6.899 | 12.466 | 16.194 | 18.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Founder | Founder | 2000 | — | — |
JE Management | Management | 2012 | — | — |
MS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSOL INVEST ApS | Company | 50.0% | 50.0% | 2018 |
HVEJSEL HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
FIRTAL GROUP ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Lander Rasmussen | Founder | 0 companies |
| Jesper Ernst Hvejsel | Management | 0 companies |
| Mikkel Salling | Management | 0 companies |