| Revenue | DKK -110K | +54% |
| EBITDA | DKK -350K | +10% |
| Net profit | DKK 296K | -78% |
| Total assets | DKK 32,3M | +2% |
| Equity | DKK 19,7M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -62 | -34 | -46 | -38 | -36 | -36 | -54 | -38 | -36 | -58 | -71 | -110 |
| Staff expenses | -0 | -0 | -0 | -76 | -11 | -67 | -0 | -245 | -163 | -184 | -341 | -317 | -241 |
| EBITDA | — | -62 | -34 | -122 | -50 | -103 | -36 | -299 | -200 | -220 | -398 | -388 | -350 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -62 | -34 | -122 | -50 | -103 | -36 | -299 | -200 | -220 | -398 | -388 | -350 |
| Net financials | 0 | 1.029 | 936 | 415 | 969 | -541 | 388 | 845 | 529 | 4.196 | 1.562 | 1.738 | 647 |
| Profit before tax | — | 966 | 902 | 547 | 919 | 123 | 352 | 546 | 329 | 3.976 | 1.163 | 1.350 | 297 |
| Tax | -0 | 63 | 103 | 127 | 39 | 106 | -85 | 99 | -127 | 26 | -72 | -2 | 1 |
| Net profit | — | 904 | 799 | 420 | 880 | 17 | 437 | 448 | 456 | 3.950 | 1.236 | 1.353 | 296 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.862 | 27.263 | 30.771 | 35.489 | 37.632 | 38.286 | 28.160 | 23.438 | 23.238 | 29.956 | 31.140 | 31.640 | 32.340 |
| Equity | 21.469 | 22.373 | 23.172 | 23.593 | 24.473 | 24.489 | 24.926 | 12.374 | 12.829 | 16.779 | 18.015 | 19.367 | 19.663 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.218 | 10.954 | 8.363 | 11.087 | 11.038 | 10.131 | 10.495 |
| Short-term debt | 4.392 | 4.890 | 7.598 | 11.897 | 13.160 | 13.796 | 15 | 110 | 2.046 | 2.090 | 2.087 | 2.141 | 2.181 |
| Total debt | 4.392 | 4.890 | 7.598 | 11.897 | 13.160 | 13.796 | 3.233 | 11.065 | 10.408 | 13.177 | 13.126 | 12.273 | 12.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DG Management | Management | 2025 | — | — |
BL Management | Management | 2012 | — | — |
BS Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GOODWILS HOLDING ApS | Company | 66.7% | 66.7% | 2019 |
Othinus Holding ApS | Company | 25.0% | 25.0% | 2019 |
ROTNA HOLDING ApS | Company | 66.7% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Gyldenlund Råby Wils | Management | 0 companies |
| Bjørn Lindhardt Wils | Management | 0 companies |
| Benni Solveig Møller | Founder | 0 companies |