| Revenue | DKK -62K | -57% |
| EBITDA | DKK -127K | +44% |
| Net profit | DKK -206K | -48% |
| Total assets | DKK 5,1M | -10% |
| Equity | DKK 4,5M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 904 | 1.569 | 1.067 | 627 | 1.094 | 674 | 496 | -181 | 255 | 220 | 46 | -294 | -143 | -62 |
| Staff expenses | -256 | -855 | -316 | -0 | -0 | -0 | -0 | -0 | -169 | -123 | -31 | -40 | -85 | -65 |
| EBITDA | 648 | 715 | 751 | 627 | 1.094 | 674 | -1.303 | -181 | 85 | 98 | -9 | -334 | -227 | -127 |
| Depreciation & amort. | -26 | 3.112 | 120 | -4 | -4 | -4 | -4 | -4 | -84 | -74 | -74 | -74 | -97 | -129 |
| EBIT | 622 | -2.398 | 630 | 623 | 1.090 | 670 | -1.307 | -186 | 2 | 24 | -83 | -408 | -324 | -256 |
| Net financials | -540 | -355 | -635 | -307 | -537 | -364 | -413 | -137 | 9 | -7 | -6 | -18 | 25 | -8 |
| Profit before tax | 82 | -2.753 | -5 | 306 | 552 | 306 | -1.720 | -323 | 10 | 17 | -89 | -427 | -299 | -264 |
| Tax | 25 | 64 | -96 | 19 | 76 | 17 | -28 | -130 | -36 | -35 | -57 | -148 | -159 | -58 |
| Net profit | 57 | -2.817 | 92 | 287 | 477 | 289 | -1.692 | -193 | 47 | 52 | -32 | -278 | -139 | -206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.750 | 18.289 | 17.987 | 17.971 | 17.955 | 17.947 | 10.658 | 5.336 | 5.295 | 4.900 | 4.438 | 5.038 | 5.628 | 5.069 |
| Equity | 4.851 | 3.034 | 3.126 | 3.413 | 3.889 | 4.178 | 2.486 | 1.693 | 2.939 | 2.991 | 2.959 | 4.881 | 4.741 | 4.536 |
| Long-term debt | 12.433 | 12.195 | 12.215 | 11.907 | 11.908 | 11.941 | 1.249 | 1.371 | 1.251 | 1.132 | 1.011 | 0 | 0 | 0 |
| Short-term debt | 3.433 | 2.964 | 2.646 | 2.651 | 2.157 | 1.827 | 6.922 | 2.273 | 1.104 | 778 | 468 | 157 | 878 | 489 |
| Total debt | 15.867 | 15.159 | 14.861 | 14.558 | 14.065 | 13.768 | 8.172 | 3.643 | 2.355 | 1.909 | 1.479 | 157 | 878 | 489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BT Management | Management | 2008 | — | — |
LV Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRIAN THAYSEN HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Thaysen | Management | 0 companies |
| Lennart Vig | Management | 0 companies |