| Revenue | DKK 208K | -67% |
| EBITDA | DKK -304K | -1241% |
| Net profit | DKK -306K | -1124% |
| Total assets | DKK 350K | -55% |
| Equity | DKK 86K | -78% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 543 | 550 | 1.484 | 1.547 | 1.463 | 2.099 | 1.925 | 1.502 | 1.412 | 540 | 813 | 635 | 208 |
| Staff expenses | -361 | -376 | -643 | -790 | -755 | -1.090 | -925 | -1.027 | -840 | -544 | -546 | -547 | -431 |
| EBITDA | 78 | 42 | 440 | 492 | 506 | 603 | 708 | 253 | 402 | -115 | 145 | -23 | -304 |
| Depreciation & amort. | -0 | -0 | -7 | -7 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 78 | 42 | 433 | 485 | 499 | 603 | 708 | 253 | 402 | -115 | 145 | -23 | -304 |
| Net financials | -26 | -26 | -4 | -0 | 2 | -3 | -1 | -5 | -5 | -8 | -7 | -2 | -2 |
| Profit before tax | 52 | 17 | 429 | 485 | 501 | 601 | 708 | 248 | 397 | -123 | 139 | -25 | -306 |
| Tax | -0 | -0 | -0 | 115 | 111 | 131 | 156 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 52 | 17 | 429 | 370 | 389 | 470 | 552 | 248 | 397 | -123 | 139 | -25 | -306 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69 | 32 | 473 | 1.127 | 1.232 | 1.786 | 1.798 | 1.167 | 1.424 | 825 | 922 | 770 | 350 |
| Equity | -171 | -155 | 274 | 344 | 733 | 1.203 | 1.155 | 1.003 | 901 | 478 | 417 | 392 | 86 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 240 | 188 | 200 | 784 | 498 | 583 | 643 | 164 | 523 | 347 | 505 | 378 | 264 |
| Total debt | 240 | 188 | 200 | 784 | 498 | 583 | 643 | 164 | 523 | 347 | 505 | 378 | 264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Michael Hansen Overmark Randrup | Management | 0 companies |