| Revenue | DKK -58K | -130% |
| EBITDA | DKK -360K | -3049% |
| Net profit | DKK -311K | -853% |
| Total assets | DKK 1,7M | -24% |
| Equity | DKK 387K | -45% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 881 | 1.224 | 1.739 | 1.437 | 1.111 | 356 | 1.620 | 1.715 | 840 | 1.025 | -12 | -54 | 190 | -58 |
| Staff expenses | -570 | -772 | -818 | -953 | -922 | -604 | -787 | -678 | -696 | -590 | -166 | -3 | -202 | -303 |
| EBITDA | 310 | 452 | 922 | 484 | 189 | -248 | 785 | 1.037 | 145 | 434 | -179 | -57 | -11 | -360 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -48 | -48 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 310 | 452 | 922 | 484 | 141 | -296 | 785 | 1.037 | 145 | 434 | -179 | -57 | -11 | -360 |
| Net financials | 18 | -4 | 3 | 47 | 26 | -7 | 22 | -6 | 37 | -44 | -50 | -38 | -30 | -39 |
| Profit before tax | 328 | 448 | 925 | 531 | 167 | -302 | 807 | 1.031 | 182 | 391 | -229 | -95 | -42 | -399 |
| Tax | 82 | 113 | 232 | 121 | 40 | -66 | 178 | 229 | 40 | 87 | -50 | -21 | -9 | -88 |
| Net profit | 246 | 335 | 693 | 410 | 127 | -236 | 628 | 802 | 141 | 304 | -178 | -74 | -33 | -311 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 803 | 912 | 1.674 | 0 | 1.234 | 769 | 2.082 | 1.990 | 2.200 | 2.488 | 2.172 | 2.169 | 2.169 | 1.652 |
| Equity | 230 | 365 | 308 | 0 | 844 | 608 | 1.236 | 1.539 | 980 | 1.184 | 805 | 731 | 698 | 387 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 476 | 347 | 384 | 0 | 387 | 161 | 845 | 451 | 1.220 | 1.304 | 1.367 | 1.438 | 1.471 | 1.265 |
| Total debt | 573 | 547 | 1.366 | 0 | 387 | 161 | 845 | 451 | 1.220 | 1.304 | 1.367 | 1.438 | 1.471 | 1.265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THEIA ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Fromsejer | Management | 0 companies |