| Revenue | DKK 1M | +5% |
| EBITDA | DKK -35K | -124% |
| Net profit | DKK 25K | -77% |
| Total assets | DKK 1M | -5% |
| Equity | DKK 414K | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 425 | 833 | 687 | 374 | 1.178 | 1.051 | 739 | 653 | 828 | 1.162 | 1.045 | 971 | 1.017 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -633 | -479 | -525 | -666 | -848 | -1.010 | -545 | -761 |
| EBITDA | -218 | 213 | 105 | -68 | 207 | 249 | 87 | -3 | 74 | 188 | -92 | 147 | -35 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -218 | 213 | 105 | -68 | 207 | 249 | 87 | -3 | 74 | 188 | -92 | 147 | -35 |
| Net financials | -61 | -60 | -46 | -50 | -51 | -38 | -28 | -28 | -31 | -17 | -17 | -9 | 67 |
| Profit before tax | -280 | 266 | 75 | -160 | 156 | 212 | 60 | -31 | 43 | 171 | -110 | 138 | 32 |
| Tax | -69 | -0 | -0 | -0 | 35 | 44 | 13 | -7 | 19 | 28 | -25 | 31 | 7 |
| Net profit | -210 | 153 | 59 | -119 | 121 | 168 | 47 | -24 | 24 | 143 | -85 | 107 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.131 | 1.712 | 1.484 | 1.229 | 854 | 1.511 | 847 | 1.062 | 730 | 3.232 | 1.353 | 1.083 | 1.027 |
| Equity | -206 | -52 | 7 | -112 | 9 | 177 | 223 | 199 | 224 | 366 | 282 | 389 | 414 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.337 | 1.764 | 1.477 | 1.341 | 845 | 1.335 | 623 | 863 | 506 | 2.865 | 1.071 | 694 | 613 |
| Total debt | 1.337 | 1.764 | 1.477 | 1.341 | 845 | 1.335 | 623 | 863 | 506 | 2.865 | 1.071 | 694 | 613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2003 | — | — |
FB Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENDT BARSDAL HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Naundrup Larsen | Management | 0 companies |
| Finn Barsdal | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |