| Revenue | DKK -40K | -87% |
| EBITDA | DKK -40K | +87% |
| Net profit | DKK 11,7M | -3% |
| Total assets | DKK 92,3M | -4% |
| Equity | DKK 78,6M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -26 | -45 | -91 | -12 | -95 | -26 | -34 | -73 | -22 | -235 | -207 | -331 | -308 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -26 | -45 | -91 | -12 | -95 | -26 | -34 | -73 | -22 | -235 | -207 | -331 | -308 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -15 | -32 | -26 | -17 | -0 | -0 |
| EBIT | -11 | -26 | -45 | -91 | -12 | -95 | -26 | -34 | -79 | -37 | -267 | -234 | -348 | -308 | -40 |
| Net financials | 0 | 12 | 257 | 1.804 | 2.291 | 2.987 | 2.864 | 3.276 | 6.566 | 9.027 | 11.199 | 17.213 | 12.687 | 12.233 | 11.499 |
| Profit before tax | -11 | -14 | 212 | 1.713 | 2.279 | 2.892 | 2.838 | 3.242 | 6.487 | 8.991 | 10.932 | 16.979 | 12.339 | 11.925 | 11.459 |
| Tax | -3 | -3 | 69 | 65 | 72 | 94 | 111 | 123 | 192 | 262 | 318 | 577 | 533 | -98 | -228 |
| Net profit | -9 | -10 | 144 | 1.648 | 2.207 | 2.798 | 2.726 | 3.119 | 6.294 | 8.728 | 10.615 | 16.402 | 11.806 | 12.023 | 11.688 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 512 | 849 | 1.263 | 2.291 | 4.437 | 7.319 | 9.532 | 16.250 | 23.040 | 29.472 | 38.370 | 54.432 | 64.714 | 95.623 | 92.252 |
| Equity | 497 | 487 | 631 | 2.279 | 4.386 | 7.185 | 9.411 | 12.330 | 18.425 | 27.153 | 37.768 | 53.290 | 63.596 | 71.619 | 78.606 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 111 | 123 | 171 | 261 | 582 | 537 | 471 | 14.116 | 0 |
| Short-term debt | 15 | 362 | 632 | 12 | 50 | 134 | 10 | 3.797 | 4.444 | 2.056 | 20 | 604 | 647 | 9.888 | 13.646 |
| Total debt | 15 | 362 | 632 | 12 | 50 | 134 | 121 | 3.919 | 4.615 | 2.317 | 602 | 1.142 | 1.118 | 24.004 | 13.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ove Larsen | Management | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |