| Revenue | DKK -256K | +182% |
| EBITDA | DKK -256K | -182% |
| Net profit | DKK -184K | -234% |
| Total assets | DKK 643K | -22% |
| Equity | DKK 623K | -23% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -248 | 106 | 102 | -100 | 291 | 1.074 | -108 | -29 | 782 | -8 | -91 | -256 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45 | -248 | 106 | 102 | 581 | 291 | 1.074 | -108 | -29 | 782 | -8 | -91 | -256 |
| Depreciation & amort. | -5 | -55 | -55 | -55 | 340 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -51 | -303 | 51 | 47 | 241 | 291 | 1.074 | -108 | -29 | 782 | -8 | -91 | -256 |
| Net financials | -1 | -25 | -26 | -20 | 7 | -256 | -297 | 0 | -4 | 0 | 8 | 20 | 20 |
| Profit before tax | -52 | -328 | 25 | 28 | 248 | 35 | 778 | -108 | -33 | 782 | -1 | -71 | -236 |
| Tax | -13 | -83 | 5 | 5 | 57 | 8 | 171 | -24 | -7 | 172 | -0 | -16 | -52 |
| Net profit | -39 | -245 | 19 | 23 | 191 | 27 | 607 | -84 | -26 | 610 | -1 | -55 | -184 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 488 | 672 | 547 | 456 | 791 | 7.374 | 10.696 | 864 | 291 | 1.215 | 1.054 | 827 | 643 |
| Equity | 41 | -204 | -185 | -162 | 29 | 56 | 663 | 578 | 252 | 862 | 862 | 807 | 623 |
| Long-term debt | -19 | 0 | 4 | 5 | 79 | 8 | 171 | 0 | 0 | 172 | 0 | 0 | 1 |
| Short-term debt | 428 | 855 | 706 | 592 | 684 | 7.310 | 9.862 | 286 | 38 | 180 | 192 | 20 | 20 |
| Total debt | 428 | 855 | 711 | 597 | 762 | 7.318 | 10.034 | 286 | 38 | 352 | 192 | 20 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2012 | — | — |
MH Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENDTSEN HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Worsøe | Management | 0 companies |
| Michael Halborg-Bendtsen | Management | 0 companies |