| Revenue | DKK -156K | +7% |
| EBITDA | DKK -156K | -7% |
| Net profit | DKK 38K | -95% |
| Total assets | DKK 11,8M | +1% |
| Equity | DKK 11,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -47 | -70 | -69 | -99 | -142 | -84 | -83 | -136 | -138 | -108 | -156 | -142 | -146 | -156 |
| Staff expenses | -204 | -204 | -102 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -251 | -274 | -171 | -72 | -142 | -84 | -83 | -136 | -138 | -108 | -156 | 19 | -146 | -156 |
| Depreciation & amort. | -0 | -10 | -29 | -34 | -44 | -49 | -54 | -31 | -76 | -50 | -50 | 80 | -13 | -64 |
| EBIT | -251 | -284 | -200 | -105 | -186 | -133 | -137 | -167 | -215 | -157 | -206 | -61 | -160 | -220 |
| Net financials | 1.273 | 1.838 | 1.286 | 2.011 | -347 | -13 | 418 | 484 | -339 | 1.544 | -1.494 | 149 | 1.095 | 270 |
| Profit before tax | 1.022 | 1.554 | 1.086 | 13.445 | -532 | -146 | 281 | 317 | -554 | 1.386 | -1.699 | 87 | 935 | 50 |
| Tax | 256 | 389 | 120 | 142 | 60 | -16 | -0 | 35 | -112 | 290 | -374 | 40 | 207 | 12 |
| Net profit | 766 | 1.165 | 967 | 13.303 | -592 | -129 | 281 | 282 | -442 | 1.096 | -1.326 | 47 | 728 | 38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.483 | 10.632 | 11.566 | 11.987 | 11.142 | 10.861 | 11.112 | 11.431 | 10.962 | 12.245 | 10.914 | 10.923 | 11.755 | 11.846 |
| Equity | 7.817 | 8.983 | 9.900 | 11.614 | 10.947 | 10.818 | 11.047 | 11.277 | 10.781 | 11.822 | 10.440 | 10.430 | 11.099 | 11.075 |
| Long-term debt | 2.300 | 1.272 | 1.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 366 | 370 | 368 | 356 | 179 | 43 | 65 | 137 | 182 | 422 | 474 | 493 | 656 | 770 |
| Total debt | 2.666 | 1.642 | 1.659 | 356 | 179 | 43 | 65 | 137 | 182 | 422 | 474 | 493 | 656 | 770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Glavind Madsen | Management | 0 companies |