| Revenue | DKK 315K | +2069% |
| EBITDA | DKK 315K | +331% |
| Net profit | DKK 244K | +320% |
| Total assets | DKK 1M | +42% |
| Equity | DKK 917K | +36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 928 | -125 | 18 | 65 | 73 | 86 | 89 | 88 | 33 | 96 | 408 | 257 | 15 | 315 |
| Staff expenses | -703 | -24 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -150 | -0 |
| EBITDA | 225 | -150 | 0 | 65 | 73 | 86 | 89 | 88 | 33 | 96 | 408 | 157 | -136 | 315 |
| Depreciation & amort. | -172 | -30 | -56 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -1 | -0 |
| EBIT | 53 | -180 | -56 | 59 | 73 | 86 | 89 | 88 | 33 | 96 | 408 | 153 | -137 | 315 |
| Net financials | 7 | 12 | 5 | -6 | 10 | 0 | 0 | 0 | 0 | -1 | 2 | 0 | -1 | 0 |
| Profit before tax | 60 | -168 | -51 | 53 | 83 | 86 | 89 | 88 | 33 | 95 | 409 | 153 | -138 | 315 |
| Tax | 22 | -40 | -11 | 14 | 19 | 19 | 20 | 19 | 1 | 21 | 95 | 35 | -27 | 71 |
| Net profit | 39 | -128 | -40 | 39 | 64 | 67 | 70 | 68 | 32 | 74 | 314 | 118 | -111 | 244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.169 | 932 | 247 | 269 | 211 | 277 | 307 | 293 | 337 | 386 | 865 | 825 | 714 | 1.015 |
| Equity | 872 | 744 | 174 | 213 | 177 | 244 | 247 | 246 | 277 | 351 | 665 | 783 | 672 | 917 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 189 | 176 | 73 | 56 | 33 | 32 | 58 | 45 | 60 | 34 | 199 | 42 | 41 | 99 |
| Total debt | 189 | 176 | 73 | 56 | 33 | 32 | 58 | 45 | 60 | 34 | 199 | 42 | 41 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BILLE MADSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Bille Madsen | Management | 0 companies |