| Revenue | DKK -189K | -57% |
| EBITDA | DKK -783K | +27% |
| Net profit | DKK 25,2M | +15% |
| Total assets | DKK 178,6M | +19% |
| Equity | DKK 140,1M | +22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -11 | -5 | -33 | 28 | 34 | 11 | -18 | -114 | -93 | -299 | -438 | -189 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -135 | -525 | -585 | -586 | -581 | -595 |
| EBITDA | -22 | -11 | -5 | -33 | 28 | 34 | 11 | -153 | -641 | -678 | -885 | -1.068 | -783 |
| Depreciation & amort. | -0 | -0 | 27 | 27 | 101 | -101 | -101 | -101 | -106 | -109 | -109 | -96 | -146 |
| EBIT | -22 | -11 | -31 | -59 | -73 | -67 | -91 | -254 | -747 | -786 | -993 | -1.164 | -929 |
| Net financials | 1 | 2 | -121 | -746 | -1.794 | -809 | 26.195 | 2.092 | 10.191 | 39.118 | 7.698 | 22.757 | 25.567 |
| Profit before tax | -20 | -9 | -152 | -805 | -1.867 | -877 | 26.103 | 1.837 | 9.444 | 38.331 | 6.704 | 21.591 | 24.638 |
| Tax | 11 | -2 | -70 | -92 | -40 | -108 | -91 | -210 | -421 | -13 | -512 | -441 | -607 |
| Net profit | -32 | -7 | -83 | -713 | -1.827 | -769 | 26.195 | 2.047 | 9.865 | 38.345 | 7.216 | 22.032 | 25.245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48 | 40 | 8.574 | 12.594 | 14.135 | 14.368 | 41.397 | 48.748 | 69.519 | 122.124 | 130.833 | 149.846 | 178.601 |
| Equity | 38 | 30 | -52 | -775 | -2.602 | -2.723 | 23.471 | 25.518 | 35.383 | 85.644 | 92.860 | 114.891 | 140.136 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 10 | 8.210 | 13.162 | 16.352 | 17.091 | 17.925 | 23.230 | 34.135 | 36.480 | 37.973 | 34.954 | 38.463 |
| Total debt | 10 | 10 | 8.210 | 13.162 | 16.352 | 17.091 | 17.925 | 23.230 | 34.135 | 36.480 | 37.973 | 34.954 | 38.463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2012 | — | — |
JS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.S.K. ApS | Company | 33.3% | 33.3% | 2019 |
BRINKEN GLOBAL ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Sørensen | Management | 0 companies |
| Jesper Spanner Sørensen | Management | 0 companies |