| Revenue | DKK 775K | -9% |
| EBITDA | DKK -40K | +81% |
| Net profit | DKK 2,5M | -22% |
| Total assets | DKK 68,1M | +9% |
| Equity | DKK 29,8M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.012 | -1.001 | 778 | -699 | 1.319 | -1.185 | 254 | 65 | 214 | -193 | -126 | -148 | 856 | 775 |
| Staff expenses | -0 | -0 | -350 | -2.672 | -4.824 | -4.843 | -441 | -449 | -461 | -220 | -518 | -510 | -898 | -786 |
| EBITDA | -1.481 | -871 | 4.053 | -4.198 | -3.753 | -4.144 | 361 | -1.156 | -126 | 159 | -39 | -701 | -214 | -40 |
| Depreciation & amort. | -0 | -23 | -35 | -9 | -211 | -211 | -211 | -43 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.481 | -895 | 4.018 | -4.207 | -3.964 | -4.355 | 150 | -1.199 | -126 | 159 | -39 | -701 | -214 | -40 |
| Net financials | -8.426 | -11.289 | 2.801 | 7.452 | 2.576 | -2.600 | 2.913 | -2.064 | 2.165 | 4.198 | 5.768 | 2.084 | 3.357 | 1.468 |
| Profit before tax | -6.331 | -8.219 | 2.809 | 5.383 | -1.388 | -6.955 | 3.063 | -3.263 | 2.039 | 4.358 | 5.729 | 1.383 | 3.143 | 2.569 |
| Tax | -379 | 96 | -312 | 1.069 | -1.300 | -1.333 | -144 | -190 | 34 | 22 | 58 | -9 | -122 | 28 |
| Net profit | -5.952 | -8.315 | 3.121 | 4.314 | -88 | -5.622 | 3.207 | -3.073 | 2.004 | 4.336 | 5.671 | 1.392 | 3.265 | 2.541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.699 | 51.053 | 67.111 | 64.282 | 67.558 | 39.806 | 38.920 | 39.545 | 38.230 | 43.398 | 51.906 | 56.723 | 62.684 | 68.062 |
| Equity | 10.006 | 18.321 | 20.942 | 25.255 | 25.167 | 9.737 | 13.335 | 14.262 | 15.037 | 17.315 | 22.466 | 23.858 | 26.765 | 29.758 |
| Long-term debt | -12.254 | -13.979 | 12.232 | 5.272 | 3.418 | 4.757 | 15.183 | 16.132 | 14.683 | 14.537 | 8.465 | 8.513 | 35.572 | 37.911 |
| Short-term debt | -26.439 | -18.754 | 33.938 | 33.755 | 38.973 | 26.214 | 16.583 | 15.974 | 14.610 | 17.484 | 20.976 | 24.352 | 347 | 393 |
| Total debt | -38.693 | -32.732 | 46.170 | 39.027 | 42.391 | 30.971 | 31.766 | 32.106 | 29.293 | 32.021 | 29.441 | 32.865 | 35.919 | 38.304 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2015 | — | — |
MV Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUSTER HOLDING AF 1952 ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 20.0% | 20.0% | 2018 | |
MØLLER HOLDING AF 1982 ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Jørgensen | Management | 0 companies |
| Morten Vinther Møller | Management | 0 companies |