| Revenue | DKK 7,3M | -14% |
| EBITDA | DKK 861K | -40% |
| Net profit | DKK 594K | -39% |
| Total assets | DKK 4,3M | -26% |
| Equity | DKK 2,5M | +4% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.213 | 7.624 | 6.106 | 6.807 | 14.927 | 6.370 | 5.518 | 5.728 | 6.788 | 7.953 | 7.272 | 7.096 | 8.442 | 7.293 |
| Staff expenses | -6.637 | -7.157 | -6.939 | -5.676 | -6.226 | -5.685 | -5.671 | -5.872 | -6.285 | -6.145 | -6.078 | -6.076 | -6.970 | -6.401 |
| EBITDA | 1.576 | 467 | -833 | 1.131 | 360 | 685 | -153 | -143 | 503 | 1.808 | 1.195 | 154 | 1.423 | 861 |
| Depreciation & amort. | -116 | -136 | -119 | -97 | -52 | -37 | -10 | -32 | -57 | -70 | -88 | -163 | -125 | -73 |
| EBIT | 1.460 | 330 | -953 | 1.034 | 309 | 648 | -163 | -176 | 446 | 1.738 | 1.107 | -10 | 1.299 | 788 |
| Net financials | -110 | 262 | -60 | -49 | 55 | 53 | 105 | 107 | 75 | 68 | -2 | 15 | -18 | -13 |
| Profit before tax | 1.350 | 593 | -1.012 | 985 | 364 | 700 | -59 | -69 | 522 | 1.806 | 1.105 | 5 | 1.280 | 775 |
| Tax | 152 | 151 | -176 | -59 | 105 | 211 | -14 | -19 | 110 | 396 | 209 | 11 | 301 | 181 |
| Net profit | 1.198 | 442 | -836 | 1.044 | 259 | 489 | -44 | -50 | 412 | 1.410 | 896 | -6 | 979 | 594 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.907 | 12.223 | 13.623 | 10.099 | 10.926 | 8.334 | 9.466 | 6.731 | 8.518 | 8.027 | 5.437 | 3.798 | 5.754 | 4.275 |
| Equity | 2.585 | 3.027 | 2.191 | 3.235 | 3.494 | 3.983 | 3.939 | 3.889 | 3.283 | 4.693 | 2.589 | 1.383 | 2.362 | 2.456 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 144 | 0 | 0 | 75 | 598 | 500 | 543 | 656 | 0 |
| Short-term debt | 10.322 | 9.196 | 11.432 | 6.764 | 7.332 | 4.093 | 5.403 | 2.816 | 5.100 | 2.679 | 2.348 | 1.872 | 2.736 | 1.814 |
| Total debt | 10.322 | 9.196 | 11.432 | 6.764 | 7.332 | 4.237 | 5.403 | 2.816 | 5.175 | 3.276 | 2.848 | 2.415 | 3.392 | 1.814 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2005 | — | — |
LF Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 | |
BOMA AF 31. MAJ 2005 HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Leif Faurum | Audit | 0 companies |