| Revenue | DKK -337K | -230% |
| EBITDA | DKK -1,3M | -57% |
| Net profit | DKK -1,1M | -228% |
| Total assets | DKK 1,5M | -38% |
| Equity | DKK -229K | -1924% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 433 | 565 | 770 | 616 | 367 | 504 | 574 | 1.074 | 1.151 | 259 | -337 |
| Staff expenses | -540 | -478 | -645 | -670 | -736 | -509 | -412 | -1.039 | -1.154 | -1.100 | -978 |
| EBITDA | -107 | 86 | 125 | -55 | -369 | -6 | 162 | 35 | -2 | -841 | -1.324 |
| Depreciation & amort. | -64 | -60 | -59 | -48 | -0 | -0 | -2 | -2 | -16 | -45 | -45 |
| EBIT | -171 | 26 | 66 | -103 | -369 | -6 | 160 | 32 | -18 | -886 | -1.369 |
| Net financials | 11 | -32 | 78 | 118 | 51 | 29 | 134 | 14 | 19 | 384 | 331 |
| Profit before tax | -161 | -6 | 145 | 15 | -318 | 23 | 294 | 46 | 0 | -502 | -1.038 |
| Tax | -33 | 17 | 28 | 7 | -0 | -18 | -19 | 5 | -8 | -167 | 58 |
| Net profit | -128 | -24 | 116 | 7 | -318 | 41 | 313 | 41 | 8 | -334 | -1.096 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.290 | 1.133 | 1.347 | 1.258 | 1.258 | 1.071 | 1.458 | 1.608 | 2.531 | 2.503 | 1.542 |
| Equity | -287 | -311 | -195 | -187 | -506 | -465 | 298 | 339 | 347 | 13 | -229 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.577 | 1.444 | 1.542 | 1.446 | 1.763 | 1.536 | 1.160 | 1.269 | 2.184 | 2.490 | 1.771 |
| Total debt | 1.577 | 1.444 | 1.542 | 1.446 | 1.763 | 1.536 | 1.160 | 1.269 | 2.184 | 2.490 | 1.771 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2018 | |
Investors Club ApS | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Rasmussen | Management | 0 companies |