| Revenue | DKK -421K | -312% |
| EBITDA | DKK -1,1M | -2899% |
| Net profit | DKK -865K | -3937% |
| Total assets | DKK 441K | +40% |
| Equity | DKK 130K | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -212 | 692 | 553 | 234 | 354 | 3 | 228 | 142 | 143 | 463 | 227 | -266 | 199 | -421 |
| Staff expenses | -585 | -692 | -877 | -957 | -1.036 | -1.054 | -1.095 | -1.124 | -1.123 | -1.199 | -1.248 | -618 | -159 | -682 |
| EBITDA | -797 | -163 | -285 | -488 | -682 | -1.050 | -867 | -982 | -980 | -736 | -1.021 | -884 | 39 | -1.103 |
| Depreciation & amort. | -649 | -4 | -4 | -11 | -18 | -16 | -22 | -20 | -21 | -19 | -14 | -6 | -0 | -0 |
| EBIT | -1.446 | -167 | -289 | -499 | -700 | -1.067 | -889 | -1.002 | -1.002 | -755 | -1.035 | -890 | 39 | -1.103 |
| Net financials | 711 | -14 | -16 | -28 | -42 | -58 | -9 | -0 | 2 | -0 | -16 | -20 | -10 | -5 |
| Profit before tax | -735 | -180 | -305 | -527 | -418 | -635 | -507 | -1.002 | -1.000 | -755 | -1.051 | -910 | 29 | -1.108 |
| Tax | -182 | 76 | 145 | 231 | 162 | 245 | 196 | -220 | -220 | -164 | -230 | -200 | 6 | -244 |
| Net profit | -553 | -256 | -450 | -758 | -580 | -880 | -702 | -782 | -780 | -591 | -821 | -709 | 23 | -865 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 491 | 354 | 58 | 132 | 355 | 375 | 384 | 603 | 450 | 566 | 381 | 445 | 314 | 441 |
| Equity | -219 | -475 | -925 | -1.682 | -2.262 | 258 | -444 | 173 | 194 | 353 | 132 | 123 | 145 | 130 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 710 | 827 | 981 | 1.815 | 2.617 | 117 | 828 | 430 | 256 | 214 | 249 | 183 | 169 | 311 |
| Total debt | 710 | 827 | 981 | 1.815 | 2.617 | 117 | 828 | 430 | 256 | 214 | 249 | 323 | 169 | 311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BALDER OLRIK HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Balder Olrik | Management | 0 companies |