| Revenue | DKK 738K | +59% |
| EBITDA | DKK 131K | +8586% |
| Net profit | DKK 93K | +2038% |
| Total assets | DKK 458K | +6% |
| Equity | DKK 209K | +80% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | 452 | 489 | 427 | 562 | 308 | 266 | 323 | 265 | 256 | 223 | 415 | 464 | 738 |
| Staff expenses | -223 | -250 | -263 | -263 | -304 | -303 | -254 | -282 | -240 | -252 | -230 | -285 | -465 | -607 |
| EBITDA | 130 | 27 | 49 | -40 | 122 | 5 | 12 | 41 | 24 | 4 | -8 | 130 | -2 | 131 |
| Depreciation & amort. | -0 | -0 | -0 | -16 | -25 | -38 | -38 | -38 | -38 | -34 | -0 | -0 | -0 | -0 |
| EBIT | 130 | 27 | 49 | -57 | 97 | -32 | -25 | 3 | -13 | -30 | -8 | 130 | -2 | 131 |
| Net financials | -2 | -21 | -7 | -0 | 4 | -6 | -5 | -6 | -5 | -33 | -10 | -3 | -4 | -9 |
| Profit before tax | 128 | 6 | 42 | -57 | 101 | -39 | -30 | -3 | -18 | -64 | -17 | 127 | -5 | 121 |
| Tax | -0 | 38 | 16 | -0 | -0 | -0 | -0 | -1 | -4 | -14 | -3 | 29 | -1 | 28 |
| Net profit | 128 | -31 | 27 | -41 | 101 | -39 | -30 | -1 | -14 | -50 | -14 | 98 | -5 | 93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 275 | 211 | 410 | 259 | 458 | 371 | 272 | 234 | 230 | 176 | 129 | 370 | 430 | 458 |
| Equity | 121 | 90 | 116 | 75 | 175 | 137 | 107 | 105 | 92 | 37 | 23 | 121 | 116 | 209 |
| Long-term debt | 0 | 0 | 0 | 0 | 158 | 118 | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 154 | 121 | 294 | 185 | 125 | 116 | 83 | 129 | 139 | 139 | 106 | 249 | 314 | 248 |
| Total debt | 154 | 121 | 294 | 185 | 283 | 234 | 165 | 129 | 139 | 139 | 106 | 249 | 314 | 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2001 | — | — |
FL | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Bendt Gravlev Christensen | Management | 0 companies |
| Frank Lindquist Poulsen | Audit | 0 companies |