| Revenue | DKK 2,8M | +35% |
| EBITDA | DKK 575K | +643% |
| Net profit | DKK 412K | +549% |
| Total assets | DKK 725K | +134% |
| Equity | DKK 472K | +688% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 426 | 2.052 | 700 | 1.015 | 877 | 992 | 1.059 | 1.097 | 1.341 | 2.325 | 2.682 | 2.076 | 2.797 |
| Staff expenses | -1.320 | -1.359 | -1.342 | -1.091 | -501 | -934 | -1.053 | -683 | -1.370 | -2.103 | -2.471 | -2.182 | -2.223 |
| EBITDA | -894 | 694 | -642 | -76 | 376 | 58 | 7 | 415 | -30 | 222 | 211 | -106 | 575 |
| Depreciation & amort. | -0 | -15 | -31 | -31 | -18 | -0 | -7 | -8 | -10 | -14 | -17 | -11 | -10 |
| EBIT | -894 | 679 | -673 | -107 | 357 | 58 | 0 | 406 | -39 | 208 | 193 | -117 | 565 |
| Net financials | 102 | 205 | 14 | 59 | -7 | -21 | -21 | -28 | -18 | 25 | -161 | 1 | -34 |
| Profit before tax | -792 | 884 | -659 | -48 | 350 | 43 | -21 | 378 | -58 | 233 | 33 | -116 | 531 |
| Tax | 48 | 106 | -152 | -32 | 177 | 103 | -4 | 3 | -7 | 53 | -23 | -24 | 119 |
| Net profit | -840 | 474 | -506 | -16 | 173 | -59 | -17 | 375 | -51 | 180 | 56 | -92 | 412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 599 | 2.360 | 862 | 780 | 375 | 188 | 250 | 550 | 598 | 611 | 702 | 310 | 725 |
| Equity | 416 | 890 | 384 | 368 | 291 | 128 | 111 | 486 | 380 | 503 | 502 | 60 | 472 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 183 | 1.470 | 478 | 412 | 84 | 59 | 139 | 63 | 218 | 107 | 200 | 250 | 253 |
| Total debt | 183 | 1.470 | 478 | 412 | 84 | 59 | 139 | 63 | 218 | 107 | 200 | 250 | 253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Lauritzen | Unofficial title | 0 companies |