| Revenue | DKK -22K | -21% |
| EBITDA | DKK -22K | +21% |
| Net profit | DKK 379K | -57% |
| Total assets | DKK 23,8M | +1% |
| Equity | DKK 23M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 322 | 315 | 160 | 274 | 124 | 276 | 228 | -21 | -23 | -17 | -24 | -28 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 322 | 380 | -194 | 274 | 124 | 276 | 228 | -21 | -23 | -17 | -24 | -28 | -22 |
| Depreciation & amort. | 288 | -297 | -200 | -201 | -201 | -201 | -134 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 34 | 83 | -394 | 73 | -77 | 75 | 95 | -21 | -23 | -17 | -24 | -28 | -22 |
| Net financials | -315 | -166 | 177 | 5.389 | 439 | 4.785 | 2.672 | 1.480 | 3.130 | 2.945 | 677 | 955 | 469 |
| Profit before tax | -281 | -83 | -217 | 5.462 | 363 | 4.860 | 2.766 | 1.460 | 3.107 | 2.928 | 653 | 926 | 446 |
| Tax | 8 | 32 | -24 | 20 | -8 | 36 | 23 | 77 | 49 | 215 | -52 | 54 | 67 |
| Net profit | -289 | -115 | -193 | 5.443 | 371 | 4.824 | 2.743 | 1.382 | 3.058 | 2.712 | 706 | 873 | 379 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.532 | 2.276 | 2.007 | 7.435 | 10.077 | 12.861 | 15.502 | 16.389 | 19.381 | 22.269 | 22.758 | 23.631 | 23.832 |
| Equity | 1.913 | 1.798 | 1.606 | 7.048 | 7.318 | 12.142 | 14.886 | 16.268 | 19.326 | 22.038 | 22.744 | 23.617 | 22.996 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.244 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 98 | 54 | 30 | 51 | 235 | 404 | 616 | 121 | 43 | 231 | 14 | 15 | 836 |
| Total debt | 98 | 54 | 30 | 51 | 2.479 | 512 | 616 | 121 | 43 | 231 | 14 | 15 | 836 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Barbara Ingeborg Frederiksen | Management | 0 companies |