| Revenue | DKK 1,2M | +13% |
| EBITDA | DKK 44K | -76% |
| Net profit | DKK 25K | -83% |
| Total assets | DKK 476K | -22% |
| Equity | DKK 370K | +7% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -269 | 19 | 547 | 2.786 | 2.517 | 1.474 | 1.474 | 176 | 406 | 557 | 1.069 | 1.208 |
| Staff expenses | -0 | -0 | -11 | -333 | -499 | -175 | -307 | -156 | -284 | -389 | -886 | -1.164 |
| EBITDA | -269 | -106 | 1 | 58 | 67 | 1 | 98 | 20 | 122 | 168 | 183 | 44 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -3 | -0 | -0 | -0 | -3 | -7 | -7 | -7 |
| EBIT | -269 | -106 | 1 | 55 | 64 | 1 | 98 | 20 | 119 | 161 | 176 | 37 |
| Net financials | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -5 |
| Profit before tax | -269 | -106 | 1 | 55 | 64 | 1 | -98 | 20 | 119 | 161 | 171 | 32 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 21 | 7 |
| Net profit | -269 | -106 | 1 | 55 | 64 | 1 | -98 | 20 | 119 | 161 | 149 | 25 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 218 | 13 | 172 | 467 | 744 | 753 | 638 | 736 | 588 | 606 | 607 | 476 |
| Equity | -19 | -125 | -124 | -69 | -5 | -4 | -104 | -84 | 35 | 196 | 345 | 370 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 766 | 536 | 372 | 198 | 60 |
| Short-term debt | 237 | 138 | 296 | 536 | 749 | 757 | 742 | 54 | 18 | 38 | 64 | 46 |
| Total debt | 237 | 138 | 296 | 536 | 749 | 757 | 742 | 820 | 554 | 410 | 262 | 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BX | Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |