| Revenue | DKK -33K | -115% |
| EBITDA | DKK -33K | -115% |
| Net profit | DKK 293K | -91% |
| Total assets | DKK 45,4M | -1% |
| Equity | DKK 12,6M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.770 | 3.666 | 0 | 624 | 513 | 12.691 | -103 | -722 | -184 | 612 | 153 | 214 | -33 |
| Staff expenses | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.050 | 418 | -272 | 185 | 90 | 12.391 | -103 | -722 | -184 | 612 | 153 | 214 | -33 |
| Depreciation & amort. | -0 | 1 | 177 | 177 | 182 | -138 | -123 | -108 | -109 | -109 | -109 | -109 | -109 |
| EBIT | 1.050 | 418 | -449 | 8 | -92 | 12.254 | -226 | -830 | -293 | 503 | 44 | 105 | -141 |
| Net financials | 3.432 | 790 | 998 | 1.571 | 1.611 | 613 | -2.127 | 9.161 | 5.228 | 6.019 | -9.379 | 3.367 | 733 |
| Profit before tax | 1.936 | 1.208 | 548 | 1.578 | 1.518 | 12.867 | -2.353 | 8.331 | 4.935 | 6.522 | -9.335 | 3.472 | 591 |
| Tax | 454 | 517 | 187 | 279 | 567 | 2.823 | -489 | 1.656 | 975 | 2.110 | 1.664 | 234 | 298 |
| Net profit | 1.482 | 691 | 361 | 1.300 | 951 | 10.044 | -1.864 | 6.675 | 3.960 | 4.412 | -10.999 | 3.238 | 293 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.047 | 42.681 | 38.412 | 36.568 | 43.207 | 51.685 | 65.159 | 62.788 | 60.102 | 54.803 | 49.961 | 45.690 | 45.419 |
| Equity | -3.381 | -2.690 | -2.329 | -1.034 | -83 | 9.961 | 7.703 | 14.070 | 17.584 | 21.702 | 10.304 | 12.942 | 12.635 |
| Long-term debt | 0 | 4.547 | 7.584 | 6.974 | 6.911 | 4.527 | 3.356 | 3.321 | 27.286 | 27.252 | 27.220 | 25.773 | 25.840 |
| Short-term debt | 40.428 | 40.825 | 33.157 | 30.628 | 36.379 | 37.197 | 54.100 | 45.396 | 15.233 | 5.849 | 12.438 | 6.975 | 6.944 |
| Total debt | 40.428 | 45.372 | 40.741 | 37.602 | 43.290 | 41.723 | 57.456 | 48.717 | 42.518 | 33.101 | 39.657 | 32.748 | 32.785 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BKM HOLDING 2006 ApS | Company | 25.0% | 0.0% | 2006 |
BKS HOLDING 2006 ApS | Company | 25.0% | 0.0% | 2006 |
BKC HOLDING 2006 ApS | Company | 25.0% | 0.0% | 2006 |
BUSKOV HOLDING ApS | Company | 25.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Buskov | Management | 0 companies |
| Sofie Krog Buskov | Board of Directors | 0 companies |
| Maja Krog Buskov | Board of Directors | 0 companies |
| Runa Toft Krog | Board of Directors | 0 companies |
| Christoffer Krog Buskov | Chairman | 0 companies |