| Revenue | DKK -26K | -480% |
| EBITDA | DKK -26K | -480% |
| Net profit | DKK -35K | -166% |
| Total assets | DKK 531K | +2% |
| Equity | DKK -209K | -20% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 209 | 44 | -117 | -112 | 224 | -5 | -148 | -316 | 229 | -112 | 7 | -26 |
| Staff expenses | -132 | -31 | -24 | -2 | -11 | -1 | -0 | -0 | -56 | -16 | -0 | -0 |
| EBITDA | 77 | 13 | -141 | -114 | 214 | -6 | -148 | -316 | 173 | -128 | 7 | -26 |
| Depreciation & amort. | 25 | 61 | 149 | -211 | -169 | -95 | -37 | -23 | -10 | -4 | -9 | -9 |
| EBIT | 52 | -48 | -290 | -326 | 45 | -101 | -185 | -339 | 164 | -132 | -2 | -34 |
| Net financials | 0 | -4 | -19 | -32 | -33 | -34 | -41 | -69 | -18 | -23 | -16 | -11 |
| Profit before tax | 52 | -52 | -308 | -358 | 11 | -135 | -226 | -409 | 145 | -155 | -18 | -45 |
| Tax | 13 | -11 | -66 | -78 | 43 | 8 | -104 | -202 | 202 | -0 | -5 | -10 |
| Net profit | 39 | -41 | -243 | -280 | -32 | -143 | -123 | -207 | -57 | -155 | -13 | -35 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 150 | 432 | 546 | 445 | 309 | 229 | 442 | 814 | 570 | 696 | 519 | 531 |
| Equity | 89 | 48 | -194 | -474 | -506 | -649 | -772 | 51 | -6 | -161 | -174 | -209 |
| Long-term debt | 0 | 0 | 150 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 48 | 381 | 591 | 844 | 816 | 878 | 1.214 | 763 | 575 | 857 | 693 | 740 |
| Total debt | 48 | 381 | 741 | 919 | 816 | 878 | 1.214 | 763 | 575 | 857 | 693 | 740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2014 | — | — |
PA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BORNHOLM HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Bagger Sørensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |