| Revenue | DKK 142K | +13% |
| EBITDA | DKK 117K | +397% |
| Net profit | DKK -27K | +81% |
| Total assets | DKK 887K | -2% |
| Equity | DKK 3K | -91% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.394 | 850 | 704 | 489 | 1.674 | 735 | 962 | 555 | 336 | -127 | 79 | 4 | 125 | 142 |
| Staff expenses | -311 | -434 | -438 | -266 | -292 | -265 | -202 | -199 | -143 | -123 | -117 | -65 | -165 | -25 |
| EBITDA | 1.083 | 417 | 266 | 223 | 1.382 | 470 | 760 | 356 | 193 | -251 | -38 | -61 | -39 | 117 |
| Depreciation & amort. | 9 | -5 | 6 | -22 | -186 | -153 | -153 | -148 | -24 | -9 | -64 | -118 | -118 | -120 |
| EBIT | 1.074 | 412 | 259 | 201 | 1.196 | 317 | 607 | 208 | 169 | -260 | -103 | -179 | -157 | -3 |
| Net financials | -20 | 3 | 3 | 32 | 62 | 23 | 39 | -32 | -27 | -38 | -34 | -25 | -24 | -29 |
| Profit before tax | 1.054 | 415 | 262 | 234 | 1.258 | 340 | 646 | 176 | 142 | -298 | -136 | -204 | -181 | -32 |
| Tax | 266 | 97 | 66 | 34 | 277 | 76 | 144 | 41 | 37 | -62 | -29 | -42 | -38 | -4 |
| Net profit | 788 | 318 | 196 | 200 | 981 | 264 | 502 | 136 | 105 | -236 | -107 | -163 | -144 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.647 | 1.876 | 2.339 | 2.111 | 3.496 | 1.188 | 1.832 | 2.188 | 2.418 | 1.084 | 1.175 | 968 | 906 | 887 |
| Equity | 901 | 1.219 | 1.415 | 1.614 | 2.595 | 459 | 961 | 1.097 | 1.202 | 444 | 336 | 174 | 30 | 3 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 465 | 279 | 653 | 295 | 901 | 729 | 719 | 806 | 1.039 | 640 | 838 | 794 | 876 | 884 |
| Total debt | 465 | 279 | 653 | 295 | 901 | 729 | 719 | 806 | 1.039 | 640 | 838 | 794 | 876 | 884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2011 | — | — |
KB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B Vision ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Keld Bekmand | Management | 0 companies |