| Revenue | DKK 1,1M | +24% |
| EBITDA | DKK 131K | +318% |
| Net profit | DKK 88K | +1042% |
| Total assets | DKK 1,4M | +24% |
| Equity | DKK 221K | +66% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 162 | 140 | 367 | 342 | 36 | 316 | 177 | 110 | 133 | 199 | 662 | 1.128 | 862 | 1.071 |
| Staff expenses | -3 | -1 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -127 | -789 | -830 | -939 |
| EBITDA | 159 | 139 | 354 | 342 | 36 | 316 | 177 | 110 | 133 | 199 | 535 | 338 | 31 | 131 |
| Depreciation & amort. | -105 | -155 | -105 | -71 | -27 | -17 | -10 | -11 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 54 | -16 | 249 | 271 | 9 | 299 | 167 | 99 | 133 | 199 | 535 | 338 | 31 | 131 |
| Net financials | 0 | 0 | 2 | 4 | 4 | -6 | -2 | -4 | -7 | -6 | -8 | -11 | -9 | -2 |
| Profit before tax | 54 | -16 | 252 | 275 | 13 | 292 | 164 | 94 | 126 | 194 | 527 | 327 | 22 | 129 |
| Tax | 19 | -8 | 91 | 65 | 3 | 68 | 37 | 30 | 38 | 47 | 124 | 82 | 15 | 42 |
| Net profit | 35 | -8 | 161 | 210 | 10 | 225 | 127 | 64 | 88 | 147 | 402 | 245 | 8 | 88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 309 | 384 | 555 | 694 | 465 | 730 | 842 | 2.440 | 905 | 1.401 | 2.060 | 1.438 | 1.131 | 1.398 |
| Equity | 215 | 206 | 367 | 427 | 237 | 350 | 252 | 316 | 213 | 272 | 527 | 370 | 133 | 221 |
| Long-term debt | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 25 | 32 | 24 | 116 | 74 | 1 | 23 |
| Short-term debt | 94 | 178 | 188 | 206 | 228 | 381 | 590 | 2.098 | 661 | 1.103 | 1.414 | 991 | 997 | 1.154 |
| Total debt | 94 | 178 | 188 | 267 | 228 | 381 | 590 | 2.124 | 692 | 1.127 | 1.530 | 1.065 | 998 | 1.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2012 | — | — |
YI Management | Management | 2020 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
BG Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS BODEKÆR HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
CEYA Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bodekær Thomsen | Management | 0 companies |
| Yahya Ismail Ibrahim | Management | 0 companies |
| Søren Bo Andresen | Chief Executive Officer | 0 companies |
| Brian Grodal | Management | 0 companies |