| Revenue | DKK 126K | +41% |
| EBITDA | DKK 116K | +324% |
| Net profit | DKK 79K | +167% |
| Total assets | DKK 2M | -5% |
| Equity | DKK 1M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 | -26 | -62 | -54 | -106 | 11 | 138 | 109 | 143 | 671 | 89 | 126 |
| Staff expenses | -0 | -12 | -12 | -12 | -12 | -24 | -48 | -48 | -48 | -48 | -62 | -10 |
| EBITDA | 27 | -38 | -74 | -66 | -118 | -13 | 90 | 61 | 95 | 622 | 27 | 116 |
| Depreciation & amort. | 3 | -7 | -7 | -7 | -7 | -24 | -32 | -32 | -32 | -16 | -7 | -18 |
| EBIT | 24 | -45 | -81 | -73 | -125 | -37 | 58 | 29 | 63 | 607 | 20 | 98 |
| Net financials | -21 | 1 | 62 | 134 | 39 | -39 | -7 | 42 | 129 | 160 | -164 | 5 |
| Profit before tax | 3 | -44 | -19 | 62 | -86 | -76 | 51 | 72 | 192 | 767 | -143 | 103 |
| Tax | -0 | -0 | -0 | 4 | -0 | -0 | 17 | 19 | 10 | 146 | -26 | 24 |
| Net profit | 3 | -44 | -19 | 58 | -86 | -76 | 34 | 53 | 183 | 621 | -118 | 79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.191 | 1.245 | 1.352 | 1.644 | 1.610 | 1.926 | 1.892 | 1.812 | 2.015 | 2.331 | 2.129 | 2.017 |
| Equity | 103 | 59 | 40 | 98 | 12 | 292 | 326 | 379 | 562 | 1.082 | 964 | 1.043 |
| Long-term debt | 880 | 869 | 976 | 1.238 | 1.238 | 1.238 | 1.238 | 1.212 | 1.211 | 867 | 815 | 752 |
| Short-term debt | 41 | 316 | 336 | 309 | 360 | 352 | 267 | 149 | 177 | 382 | 350 | 223 |
| Total debt | 1.088 | 1.186 | 1.312 | 1.547 | 1.598 | 1.590 | 1.505 | 1.361 | 1.388 | 1.249 | 1.165 | 975 |
| 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% | 2021 | |
| Individual | 90.0% | 90.0% | 2009 | |
| Individual | 90.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Lauritzen | Unofficial title | 0 companies |