| Revenue | DKK 178K | -7% |
| EBITDA | DKK 178K | +17% |
| Net profit | DKK 64K | +564% |
| Total assets | DKK 12M | -1% |
| Equity | DKK 7,4M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.558 | 1.900 | 1.959 | 2.785 | 1.513 | 1.223 | 991 | 1.072 | 851 | 708 | 715 | 1.682 | 191 | 178 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 776 | 1.242 | 1.151 | 2.140 | 1.391 | 3.670 | 882 | 11.991 | 996 | 635 | 715 | 1.163 | 151 | 178 |
| Depreciation & amort. | -0 | -0 | -160 | -394 | -160 | 1.265 | -34 | 5.499 | 103 | -100 | -177 | -45 | -45 | -45 |
| EBIT | 776 | 1.242 | 991 | 1.745 | 1.230 | 2.405 | 848 | 6.491 | 893 | 535 | 538 | 1.119 | 107 | 133 |
| Net financials | -1.224 | -1.393 | -1.315 | -1.240 | -912 | -513 | -330 | -321 | -44 | -265 | -314 | -260 | -122 | -56 |
| Profit before tax | -448 | -151 | -323 | 505 | 318 | 1.892 | 517 | 6.170 | 849 | 269 | 224 | 859 | -16 | 78 |
| Tax | -117 | 379 | -164 | 79 | 83 | 395 | 137 | 1.392 | 210 | 82 | 52 | -171 | -2 | 14 |
| Net profit | -331 | -1.145 | -160 | -531 | 236 | 1.497 | 380 | 4.778 | 639 | 188 | 171 | 1.029 | -14 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.517 | 34.138 | 32.793 | 29.267 | 26.241 | 22.050 | 22.743 | 30.399 | 16.303 | 15.839 | 16.492 | 13.653 | 12.138 | 11.966 |
| Equity | 1.390 | 400 | 270 | 130 | 389 | 1.900 | 2.301 | 5.404 | 5.957 | 6.152 | 6.324 | 7.353 | 7.339 | 7.403 |
| Long-term debt | 17.244 | 21.498 | 19.937 | 23.523 | 21.040 | 15.041 | 15.167 | 13.061 | 5.637 | 5.071 | 4.572 | 3.538 | 2.173 | 2.063 |
| Short-term debt | 10.111 | 10.312 | 10.655 | 4.214 | 3.422 | 3.655 | 3.730 | 10.525 | 3.489 | 3.308 | 4.242 | 2.761 | 2.626 | 2.501 |
| Total debt | 27.355 | 31.810 | 30.591 | 27.737 | 24.462 | 18.696 | 18.897 | 23.586 | 9.126 | 8.379 | 8.814 | 6.300 | 4.799 | 4.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2003 | — | — |
PG Audit | Audit | 2003 | — | — |
SP Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bikuben Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Christian Lynge Nielsen | Management | 0 companies |
| Preben Gjelstrup | Audit | 0 companies |
| Søren Perby | Management | 0 companies |