| Revenue | DKK 481K | +6% |
| EBITDA | DKK 242K | +11% |
| Net profit | DKK -61K | +14% |
| Total assets | DKK 16,4M | -1% |
| Equity | DKK 13,5M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 198 | 130 | 95 | 97 | 50 | 165 | -45 | 430 | 396 | 279 | 310 | 388 | 453 | 481 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -222 | -309 | -297 | -293 | -236 | -239 |
| EBITDA | 198 | 130 | 95 | 97 | 50 | 165 | -45 | 154 | 174 | -29 | 12 | 59 | 217 | 242 |
| Depreciation & amort. | -64 | -1 | -133 | -31 | -125 | -37 | -118 | -219 | -302 | -322 | -322 | -236 | -236 | -236 |
| EBIT | 134 | 129 | -38 | 66 | -76 | 128 | -164 | -64 | -128 | -351 | -310 | -177 | -19 | 6 |
| Net financials | -290 | -123 | -44 | -31 | -175 | 1 | -401 | -241 | -27 | 36 | 33 | 693 | -12 | -22 |
| Profit before tax | -156 | 6 | -82 | 35 | -251 | 128 | -565 | -305 | -155 | -315 | -277 | 516 | -30 | -16 |
| Tax | -23 | -11 | 9 | 16 | -28 | 37 | -98 | 42 | 19 | -13 | -23 | 162 | 41 | 44 |
| Net profit | -133 | 17 | -91 | 20 | -223 | 91 | -466 | -347 | -175 | -302 | -254 | 354 | -71 | -61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.201 | 6.440 | 4.417 | 4.430 | 9.644 | 14.869 | 17.856 | 17.437 | 17.428 | 20.187 | 19.563 | 16.848 | 16.518 | 16.391 |
| Equity | 3.712 | 3.729 | 3.638 | 3.658 | 3.435 | 3.526 | 3.060 | 13.997 | 13.822 | 13.520 | 13.267 | 13.620 | 13.550 | 13.489 |
| Long-term debt | 759 | 0 | 740 | 724 | 0 | 15 | 3.222 | 3.143 | 2.977 | 6.006 | 5.728 | 2.630 | 2.572 | 2.456 |
| Short-term debt | 3.730 | 2.711 | 38 | 48 | 6.209 | 11.306 | 11.574 | 297 | 607 | 618 | 550 | 576 | 391 | 434 |
| Total debt | 4.489 | 2.711 | 779 | 772 | 6.209 | 11.321 | 14.796 | 3.440 | 3.584 | 6.625 | 6.278 | 3.205 | 2.963 | 2.890 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Management | Management | 2007 | — | — |
DC Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dasus Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 25.0% | 25.0% | 2019 | |
| Individual | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ove Sortsø | Management | 0 companies |
| Dan Carsten Sortsø | Management | 0 companies |