| Revenue | DKK 40K | -87% |
| EBITDA | DKK -253K | +11% |
| Net profit | DKK 37K | -72% |
| Total assets | DKK 303K | -40% |
| Equity | DKK -13,3M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.325 | 946 | 872 | 690 | 469 | 1.347 | 742 | 1.309 | 1.628 | 1.081 | 1.212 | 743 | 307 | 40 |
| Staff expenses | -1.472 | -1.494 | -1.322 | -1.256 | -1.399 | -1.927 | -1.521 | -1.081 | -844 | -997 | -1.410 | -1.572 | -591 | -293 |
| EBITDA | -1.156 | -1.402 | -1.201 | -1.513 | -930 | -820 | -780 | -566 | -79 | -681 | -198 | -832 | -283 | -253 |
| Depreciation & amort. | -0 | -0 | -0 | -158 | -149 | -2 | -12 | -29 | -35 | -36 | -161 | -140 | -0 | -0 |
| EBIT | -1.156 | -1.402 | -1.201 | -1.671 | -1.080 | -822 | -791 | -596 | -114 | -718 | -359 | -972 | -283 | -253 |
| Net financials | -74 | -53 | -109 | -122 | -197 | -87 | -120 | -116 | -67 | -37 | -37 | -76 | -4 | -0 |
| Profit before tax | -1.230 | -1.456 | -1.309 | -1.227 | -1.277 | -909 | -912 | -711 | -181 | -755 | -396 | -1.049 | -287 | -253 |
| Tax | -260 | -0 | -65 | -0 | -59 | -169 | -201 | -172 | -134 | -326 | -0 | -0 | -420 | -290 |
| Net profit | -970 | -1.456 | -1.244 | -1.227 | -1.218 | -740 | -711 | -539 | -47 | -429 | -396 | -1.049 | 133 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.404 | 1.911 | 5.412 | 5.237 | 4.445 | 4.252 | 4.252 | 4.553 | 3.875 | 3.563 | 3.277 | 1.453 | 509 | 303 |
| Equity | — | -5.965 | -7.209 | -8.437 | -9.655 | -10.394 | -11.105 | -11.644 | -11.691 | -12.120 | -12.516 | -13.564 | -13.431 | -13.269 |
| Long-term debt | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 0 |
| Short-term debt | 10.449 | 11.448 | 12.496 | 13.549 | 13.974 | 14.521 | 15.232 | 15.954 | 15.351 | 15.430 | 15.667 | 14.892 | 13.815 | 13.572 |
| Total debt | 10.574 | 11.573 | 12.621 | 13.674 | 14.099 | 14.646 | 15.357 | 16.079 | 15.476 | 15.555 | 15.792 | 15.017 | 13.940 | 13.572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Audit | Audit | 2003 | — | — |
HL Management | Management | 2003 | — | — |
PB Management | Management | 2004 | — | — |
EM Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOE HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Hansen | Audit | 0 companies |
| Hans-Christian Ledet | Management | 0 companies |
| Per Boe Larsen | Management | 0 companies |
| Else Marie Klærke | Management | 0 companies |
| Jens Glavind | Board of Directors | 0 companies |
| Helle Elisabeth Ledet | Board of Directors | 0 companies |