| Revenue | DKK -769K | +11% |
| EBITDA | DKK -2,3M | -8% |
| Net profit | DKK 15,2M | -16% |
| Total assets | DKK 286,8M | -1% |
| Equity | DKK 279,9M | +0% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -8 | -10 | -9 | -12 | -12 | -8 | -9 | -162 | -862 | -693 | -769 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -858 | -1.391 | -1.492 |
| EBITDA | -7 | -8 | -10 | -9 | -12 | -12 | -8 | -9 | -162 | -1.719 | -2.084 | -2.260 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -78 | -137 | -191 | -251 |
| EBIT | -7 | -8 | -10 | -9 | -12 | -12 | -8 | -9 | -240 | -1.856 | -2.275 | -2.512 |
| Net financials | 3.047 | 4.962 | 7.080 | 4.564 | 8.165 | 9.179 | 7.636 | 29.649 | 6.963 | -11.351 | 25.459 | 21.668 |
| Profit before tax | 3.040 | 4.954 | 7.070 | 4.555 | 8.152 | 9.167 | 7.628 | 29.640 | 6.724 | -13.207 | 23.184 | 19.156 |
| Tax | -6 | -10 | 65 | 14 | 6 | 15 | 38 | 34 | -1.172 | -3.228 | 5.163 | 3.984 |
| Net profit | 3.046 | 4.964 | 7.005 | 4.541 | 8.146 | 9.152 | 7.590 | 29.606 | 279.961 | -9.979 | 18.020 | 15.172 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.322 | 17.300 | 25.743 | 26.814 | 38.363 | 33.928 | 39.788 | 61.102 | 303.665 | 278.711 | 289.052 | 286.845 |
| Equity | 10.589 | 15.454 | 22.360 | 26.800 | 34.745 | 31.898 | 37.488 | 61.094 | 296.055 | 276.076 | 280.097 | 279.907 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 |
| Short-term debt | 1.732 | 1.846 | 3.383 | 14 | 3.618 | 2.030 | 2.300 | 8 | 7.610 | 2.597 | 8.955 | 6.939 |
| Total debt | 1.732 | 1.846 | 3.383 | 14 | 3.618 | 2.030 | 2.300 | 8 | 7.610 | 2.635 | 8.955 | 6.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2013 | — | — |
EB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Erik Buus Holding ApS | Company | 50.0% | 50.0% | 2016 |
Tummelstrup ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Buus Larsen | Management | 0 companies |
| Erik Buus Larsen | Management | 0 companies |