| Revenue | DKK 1,7M | +5% |
| EBITDA | DKK 1,5M | +24% |
| Net profit | DKK 498K | +181% |
| Total assets | DKK 32,5M | -1% |
| Equity | DKK 8M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 701 | 720 | 700 | 702 | 641 | 831 | 803 | 1.409 | 1.513 | 975 | 1.931 | 1.385 | 1.595 | 1.676 |
| Staff expenses | -0 | -0 | -0 | -146 | -217 | -266 | -227 | -298 | -279 | -228 | -297 | -313 | -164 | -36 |
| EBITDA | 701 | 720 | 700 | 556 | 424 | 565 | 6.676 | 1.111 | 1.234 | 945 | 1.623 | -2.776 | 1.175 | 1.460 |
| Depreciation & amort. | 51 | -48 | 87 | -87 | -89 | -9 | -9 | -9 | -9 | -31 | -54 | -0 | -0 | -0 |
| EBIT | 651 | 672 | 613 | 469 | 335 | 556 | 6.667 | 1.102 | 1.225 | 914 | 1.569 | -2.776 | 1.175 | 1.460 |
| Net financials | -670 | -716 | -694 | -301 | -253 | -378 | -341 | -573 | -487 | -1.175 | -113 | -631 | -948 | -820 |
| Profit before tax | -5 | -43 | -25 | 168 | 82 | 178 | 6.326 | 529 | 738 | -261 | 1.456 | -3.406 | 227 | 640 |
| Tax | 7 | 58 | 28 | 92 | -69 | 38 | 1.392 | 117 | 183 | -78 | 328 | -746 | 50 | 141 |
| Net profit | -12 | -101 | -53 | 76 | 151 | 140 | 4.934 | 412 | 555 | -183 | 1.129 | -2.661 | 177 | 498 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.474 | 11.354 | 11.034 | 10.617 | 13.241 | 14.919 | 31.672 | 33.558 | 35.027 | 37.691 | 36.868 | 32.950 | 32.883 | 32.534 |
| Equity | -1.763 | -1.641 | -511 | -434 | 967 | 3.187 | 8.121 | 8.533 | 9.088 | 8.905 | 10.034 | 7.373 | 7.550 | 8.049 |
| Long-term debt | 8.025 | 8.950 | 8.897 | 8.870 | 8.837 | 8.803 | 13.988 | 20.326 | 19.532 | 22.769 | 23.029 | 22.705 | 22.599 | 22.404 |
| Short-term debt | 5.213 | 4.045 | 2.647 | 2.182 | 3.437 | 2.695 | 7.969 | 3.110 | 4.808 | 4.495 | 2.113 | 2.072 | 1.989 | 1.377 |
| Total debt | 13.237 | 12.995 | 11.544 | 11.052 | 12.274 | 11.498 | 21.957 | 23.436 | 24.340 | 27.265 | 25.142 | 24.777 | 24.589 | 23.781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2011 | — | — |
KB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B Vision ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Keld Bekmand | Management | 0 companies |