| Revenue | DKK 4,2M | +45% |
| EBITDA | DKK 4,2M | +45% |
| Net profit | DKK 3,8M | +59% |
| Total assets | DKK 44,9M | -10% |
| Equity | DKK 22,4M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.118 | -812 | 726 | 709 | 613 | 387 | 313 | 233 | 7.935 | 588 | 2.497 | 2.872 | 4.156 |
| Staff expenses | -0 | -0 | -90 | -120 | -120 | -126 | -120 | -95 | -45 | -0 | -0 | -0 | -0 |
| EBITDA | 1.118 | -272 | 636 | 589 | 493 | 262 | 193 | 138 | 7.890 | 588 | 2.497 | 2.872 | 4.156 |
| Depreciation & amort. | 268 | -270 | -272 | -268 | -284 | -274 | -232 | -232 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 850 | -542 | 365 | 321 | 209 | -12 | -39 | -94 | 7.890 | 588 | 2.497 | 2.872 | 4.156 |
| Net financials | -233 | -222 | -248 | -243 | -325 | -98 | -75 | -78 | -47 | 4.921 | -497 | 893 | -16 |
| Profit before tax | 617 | -162 | 295 | 78 | -117 | -110 | -114 | -172 | 7.842 | 5.509 | 5.519 | 3.094 | 4.927 |
| Tax | 180 | 81 | 89 | 15 | -14 | -22 | -26 | -33 | 1.792 | 1.223 | 1.203 | 681 | 1.084 |
| Net profit | 437 | -243 | 206 | 63 | -102 | -88 | -88 | -138 | 6.051 | 4.286 | 4.316 | 2.413 | 3.843 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.629 | 9.542 | 9.264 | 8.860 | 8.495 | 7.728 | 7.404 | 7.039 | 15.144 | 45.744 | 51.206 | 49.856 | 44.874 |
| Equity | 3.414 | 3.657 | 1.863 | 1.926 | 1.824 | 1.735 | 1.648 | 1.509 | 7.560 | 11.846 | 16.161 | 18.574 | 22.417 |
| Long-term debt | 4.328 | -3.935 | 3.490 | 3.028 | 3.319 | 3.142 | 2.964 | 2.785 | 2.541 | 8.830 | 22.523 | 20.148 | 14.473 |
| Short-term debt | 962 | -1.009 | 3.037 | 2.978 | 2.392 | 1.877 | 1.796 | 1.741 | 2.124 | 20.890 | 7.298 | 5.760 | 2.442 |
| Total debt | 5.290 | -4.944 | 6.527 | 6.007 | 5.711 | 5.019 | 4.761 | 4.526 | 4.665 | 29.720 | 29.821 | 25.908 | 16.915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PH Management | Management | 2020 | — | — |
JN Management | Management | 2004 | — | — |
SS Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BANGSBO GRUPPEN ApS | Company | 100.0% | 100.0% | 2020 |
FLASH LIGHT HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Peter Henrik Sørensen Bangsbo | Management | 0 companies |
| John Nielsen | Management | 0 companies |
| Steen Slotholt | Audit | 0 companies |