| Revenue | DKK -120K | -42% |
| EBITDA | DKK -120K | +42% |
| Net profit | DKK -162K | +2% |
| Total assets | DKK 82K | -50% |
| Equity | DKK -135K | -613% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 316 | 307 | 456 | 583 | 165 | 23 | 133 | 41 | 22 | 84 | -206 | -120 |
| Staff expenses | -217 | -160 | -357 | -535 | -139 | -2 | -138 | -37 | -0 | -0 | -0 | -0 |
| EBITDA | 59 | 98 | -18 | 48 | 26 | 22 | -5 | 4 | 22 | 84 | -206 | -120 |
| Depreciation & amort. | -4 | -4 | -4 | -0 | -0 | -1 | -6 | -6 | -6 | -6 | -6 | -0 |
| EBIT | 55 | 94 | -22 | 48 | 26 | 21 | -11 | -2 | 15 | 77 | -212 | -120 |
| Net financials | -2 | 0 | 0 | 2 | 9 | 4 | 5 | 3 | 4 | 4 | 3 | 2 |
| Profit before tax | 53 | 94 | -22 | 50 | 32 | 26 | -6 | 0 | 19 | 81 | -209 | -119 |
| Tax | -2 | 61 | -0 | 7 | 8 | -8 | -0 | -0 | -0 | 11 | -43 | 43 |
| Net profit | 55 | 33 | -22 | 43 | 24 | 33 | -6 | 0 | 19 | 70 | -166 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 143 | 61 | 79 | 98 | 121 | 154 | 153 | 160 | 152 | 237 | 163 | 82 |
| Equity | -3 | 30 | 8 | 51 | 75 | 109 | 102 | 103 | 122 | 192 | 26 | -135 |
| Long-term debt | 146 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 31 | 65 | 47 | 45 | 45 | 51 | 58 | 29 | 45 | 136 | 218 |
| Total debt | 146 | 31 | 71 | 47 | 45 | 45 | 51 | 58 | 29 | 45 | 136 | 218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2023 | — | — |
LA Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BILSØE HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anja Hvid Topp | Management | 0 companies |
| Lissen Arendsdorf Bengtsen | Unofficial title | 0 companies |
| Thomas Ritter | Board of Directors | 0 companies |
| Susie Rønnelin Wagner | Board of Directors | 0 companies |
| Anders Weber | Board of Directors | 0 companies |
| Christian Zeeberg Madsen | Chairman | 0 companies |