| Revenue | DKK 248K | +1200% |
| EBITDA | DKK -15K | +67% |
| Net profit | DKK -15K | +73% |
| Total assets | DKK 94K | -29% |
| Equity | DKK 26K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 605 | 631 | 511 | 0 | 125 | -78 | 104 | 106 | 313 | 239 | 63 | 19 | 248 |
| Staff expenses | -115 | -149 | -164 | -49 | -54 | -70 | -30 | -43 | -12 | -86 | -21 | -65 | -24 |
| EBITDA | 57 | -9 | 159 | 49 | 71 | 44 | 73 | 64 | -6 | -65 | 44 | -46 | -15 |
| Depreciation & amort. | -51 | -57 | 103 | -0 | 17 | 26 | -19 | -18 | 18 | -5 | -3 | -12 | -0 |
| EBIT | 6 | -66 | 57 | 49 | 54 | 18 | 54 | 46 | -24 | -71 | 42 | -58 | -15 |
| Net financials | -12 | -16 | -20 | 0 | 0 | 0 | -0 | -1 | -1 | 0 | -0 | 0 | 0 |
| Profit before tax | -6 | -83 | 37 | 49 | 54 | 18 | 54 | 46 | -25 | -71 | 38 | -58 | -15 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -6 | -83 | 37 | 49 | 54 | 18 | 54 | 46 | -25 | -71 | 38 | -58 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 465 | 403 | 188 | 163 | 224 | 231 | 176 | 222 | 229 | 168 | 174 | 133 | 94 |
| Equity | 163 | 81 | 188 | 91 | 145 | 126 | 141 | 157 | 132 | 61 | 100 | 41 | 26 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Short-term debt | 302 | 322 | 0 | 71 | 79 | 104 | 35 | 65 | 97 | 107 | 75 | 90 | 68 |
| Total debt | 302 | 322 | 0 | 71 | 79 | 104 | 35 | 65 | 97 | 107 | 75 | 92 | 68 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Lundquist | Audit | 0 companies |
| Merete Laugesen | Board of Directors | 0 companies |
| Preben Sundgård Laugesen | Board of Directors | 0 companies |
| Hans Christian Bruun | Board of Directors | 0 companies |