| Revenue | DKK 294K | -80% |
| EBITDA | DKK -171K | -272% |
| Net profit | DKK 112K | +636% |
| Total assets | DKK 10,4M | -45% |
| Equity | DKK 5,2M | -58% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 753 | 814 | 386 | -115 | 9.125 | 2.777 | 8.180 | -1.241 | -715 | 902 | 639 | 1.386 | 1.446 | 294 |
| Staff expenses | -643 | -705 | -475 | -476 | -827 | -1.259 | -866 | -986 | -707 | -784 | -772 | -1.289 | -1.215 | -466 |
| EBITDA | 109 | 109 | 175 | -591 | 8.298 | 1.518 | 7.313 | -2.228 | -1.603 | 117 | -133 | 96 | 99 | -171 |
| Depreciation & amort. | -0 | -0 | -0 | -171 | -0 | -0 | -0 | -3 | -16 | -16 | -13 | -20 | -0 | -0 |
| EBIT | 109 | 109 | 175 | -762 | 8.298 | 1.518 | 7.313 | -2.230 | -1.618 | 102 | -146 | 76 | 99 | -171 |
| Net financials | -140 | -39 | -86 | -99 | -178 | -151 | 111 | 427 | -232 | -78 | 185 | 63 | -61 | 333 |
| Profit before tax | -26 | 70 | 90 | -861 | 8.120 | 1.367 | 10.297 | -1.803 | -1.850 | 24 | 39 | 139 | 39 | 161 |
| Tax | 3 | 21 | 8 | -27 | 1.574 | 335 | 2.176 | -0 | -878 | 22 | 36 | 44 | 24 | 49 |
| Net profit | -28 | 50 | 82 | -834 | 6.546 | 1.032 | 8.120 | -1.803 | -972 | 2 | 3 | 95 | 15 | 112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.396 | 3.323 | 3.151 | 3.796 | 9.903 | 17.908 | 20.408 | 16.069 | 15.212 | 14.690 | 15.014 | 18.393 | 19.026 | 10.433 |
| Equity | 130 | 180 | 262 | -572 | 5.974 | 7.005 | 15.126 | 13.322 | 12.350 | 12.353 | 12.355 | 12.450 | 12.466 | 5.178 |
| Long-term debt | 2.061 | 1.934 | 1.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.204 | 1.209 | 977 | 4.368 | 3.929 | 8.795 | 5.282 | 2.152 | 2.718 | 2.209 | 2.659 | 5.928 | 6.560 | 5.255 |
| Total debt | 3.265 | 3.143 | 2.881 | 4.368 | 3.929 | 8.795 | 5.282 | 2.152 | 2.718 | 2.209 | 2.659 | 5.928 | 6.560 | 5.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K3 FINANS ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Bjerg Schou | Management | 0 companies |