| Revenue | DKK 492K | -23% |
| EBITDA | DKK 65K | -70% |
| Net profit | DKK -31K | -121% |
| Total assets | DKK 1,2M | -8% |
| Equity | DKK 737K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | — | 160 | 253 | 299 | 180 | 234 | 292 | 795 | 626 | 837 | 605 | 636 | 492 |
| Staff expenses | -0 | -0 | -188 | -214 | -217 | -256 | -215 | -241 | -350 | -350 | -360 | -379 | -420 | -427 |
| EBITDA | 77 | 0 | -27 | 40 | 83 | -76 | 20 | 51 | 445 | 276 | 478 | 226 | 216 | 65 |
| Depreciation & amort. | -24 | -0 | -21 | -24 | -25 | -25 | -12 | -11 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 53 | 0 | -48 | 15 | 58 | -101 | 8 | 40 | 443 | 276 | 478 | 226 | 216 | 65 |
| Net financials | -5 | 0 | -5 | -13 | -7 | -7 | -30 | -15 | -39 | -45 | -68 | -239 | -63 | -105 |
| Profit before tax | 58 | 0 | -53 | 3 | 51 | -107 | -22 | 26 | 404 | 231 | 410 | -13 | 153 | -40 |
| Tax | -0 | -0 | -0 | 9 | 3 | -21 | -3 | 10 | 93 | 52 | 93 | 39 | 5 | -9 |
| Net profit | 58 | 0 | -53 | -7 | 48 | -86 | -19 | 16 | 311 | 179 | 316 | -52 | 148 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 385 | 0 | 0 | 445 | 486 | 510 | 598 | 503 | 1.064 | 1.362 | 1.422 | 1.411 | 1.256 | 1.150 |
| Equity | 22 | 0 | 0 | 90 | 138 | 52 | 32 | 48 | 359 | 482 | 798 | 687 | 836 | 737 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -362 | 0 | 0 | 351 | 345 | 459 | 566 | 455 | 705 | 880 | 624 | 724 | 421 | 413 |
| Total debt | -362 | 0 | 0 | 351 | 345 | 459 | 566 | 455 | 705 | 880 | 624 | 724 | 421 | 413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BP | Audit | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Preben Pedersen | Audit | 0 companies |