| Revenue | DKK 703K | +116% |
| EBITDA | DKK 502K | +802% |
| Net profit | DKK 356K | +517% |
| Total assets | DKK 543K | -8% |
| Equity | DKK 202K | +231% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42 | 359 | 548 | 544 | 595 | 784 | 722 | 1.089 | 1.069 | 1.140 | 1.023 | 370 | 325 | 703 |
| Staff expenses | -0 | -425 | -639 | -618 | -723 | -638 | -604 | -744 | -899 | -763 | -894 | -512 | -397 | -201 |
| EBITDA | 42 | -66 | -91 | -74 | -128 | 147 | 118 | 346 | 170 | 377 | 130 | -142 | -72 | 502 |
| Depreciation & amort. | 16 | -19 | -11 | -21 | -68 | -61 | -37 | -25 | -8 | -57 | -109 | -32 | -32 | -43 |
| EBIT | 26 | -85 | -102 | -95 | -197 | 86 | 80 | 321 | 162 | 320 | 20 | -174 | -103 | 459 |
| Net financials | -24 | -24 | -54 | -17 | -17 | -23 | -34 | -26 | -1 | -27 | -2 | -1 | -5 | -2 |
| Profit before tax | 3 | -109 | -156 | -111 | -213 | 62 | 46 | 295 | 161 | 293 | 19 | -175 | -108 | 457 |
| Tax | 1 | -0 | 7 | -0 | -0 | -0 | -0 | 56 | 26 | 73 | -5 | -38 | -23 | 102 |
| Net profit | 2 | -109 | -262 | -111 | -213 | 62 | 46 | 239 | 136 | 219 | 24 | -137 | -85 | 356 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.268 | 1.535 | 586 | 472 | 402 | 405 | 329 | 479 | 582 | 367 | 451 | 513 | 593 | 543 |
| Equity | 37 | -72 | -334 | -445 | -658 | -596 | -550 | -310 | -175 | 45 | 69 | -69 | -154 | 202 |
| Long-term debt | 0 | 0 | 0 | 0 | 39 | 24 | 0 | 249 | 207 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.231 | 1.607 | 920 | 917 | 1.022 | 977 | 879 | 540 | 550 | 323 | 382 | 582 | 747 | 341 |
| Total debt | 1.231 | 1.607 | 920 | 917 | 1.060 | 1.001 | 879 | 789 | 757 | 323 | 382 | 582 | 747 | 341 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2020 | — | — |
JP Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Tonie Buhl | Management | 0 companies |
| Jens Peter Buhl | Management | 0 companies |