| Revenue | DKK -50K | -102% |
| EBITDA | DKK -57K | -102% |
| Net profit | DKK 58K | -96% |
| Total assets | DKK 15,3M | +0% |
| Equity | DKK 15,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -77 | -63 | — | — | 87 | 516 | 6 | 277 | 135 | 68 | 263 | -27 | 3.129 | -50 |
| Staff expenses | -187 | -0 | -0 | -0 | -101 | -325 | -215 | -0 | -0 | -44 | -74 | -0 | -18 | -7 |
| EBITDA | 127 | -45 | 0 | 0 | -14 | 191 | -209 | 277 | 135 | 24 | 190 | -27 | 3.111 | -57 |
| Depreciation & amort. | -9 | -9 | -0 | -0 | -13 | -13 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 118 | -54 | 0 | 0 | -27 | 178 | -222 | 277 | 135 | 24 | 190 | -27 | 3.111 | -57 |
| Net financials | -2 | -8 | 0 | 0 | 229 | -87 | -138 | 860 | 206 | -11 | 20 | -0 | -1.814 | 115 |
| Profit before tax | 125 | -46 | 0 | 0 | 201 | 91 | -360 | 1.137 | 340 | 14 | 210 | -27 | 1.297 | 58 |
| Tax | -0 | -0 | -0 | -0 | -0 | 44 | -0 | -0 | 39 | -0 | 41 | -81 | -0 | -0 |
| Net profit | 125 | -46 | 0 | 0 | 201 | 47 | -360 | 1.137 | 301 | 14 | 168 | 54 | 1.297 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 104 | 246 | 0 | 0 | 567 | 597 | 400 | 4.590 | 4.849 | 17.477 | 17.013 | 16.886 | 15.267 | 15.300 |
| Equity | 67 | 21 | 0 | 0 | 470 | 516 | 156 | 1.293 | 1.594 | 14.241 | 13.690 | 13.744 | 15.041 | 15.099 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.038 | 3.038 | 3.038 | 3.038 | 3.038 | 0 | 0 |
| Short-term debt | -161 | -267 | 0 | 0 | 98 | 81 | 244 | 259 | 217 | 199 | 285 | 105 | 226 | 201 |
| Total debt | -161 | -267 | 0 | 0 | 98 | 81 | 244 | 3.297 | 3.255 | 3.236 | 3.323 | 3.142 | 226 | 201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Gade | Management | 0 companies |