| Revenue | — | — |
| EBITDA | DKK -655 | +100% |
| Net profit | DKK -10K | +68% |
| Total assets | DKK 15M | +1% |
| Equity | DKK 6,7M | -55% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.116 | 1.227 | 1.176 | 1.247 | 1.251 | 1.068 | 776 | 4.450 | -144 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.116 | 1.227 | 1.176 | 1.247 | 1.251 | 1.068 | 776 | 4.450 | -144 | -1 |
| Depreciation & amort. | 126 | 126 | -126 | -126 | -126 | -126 | -126 | -0 | -0 | -0 |
| EBIT | 990 | 1.101 | 1.050 | 1.121 | 1.125 | 942 | 650 | 4.450 | -144 | -1 |
| Net financials | 119 | -257 | -386 | -660 | 1.471 | -329 | 581 | -1.426 | 107 | -12 |
| Profit before tax | 1.109 | 845 | 663 | 461 | 2.596 | 613 | 1.232 | 3.024 | -37 | -12 |
| Tax | 144 | 187 | 147 | 101 | 571 | 140 | 272 | 750 | -6 | -3 |
| Net profit | 965 | 658 | 516 | 360 | 2.025 | 473 | 960 | 2.274 | -30 | -10 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.986 | 18.676 | 19.094 | 19.484 | 21.605 | 23.448 | 23.986 | 14.933 | 14.905 | 15.011 |
| Equity | 7.455 | 8.113 | 8.629 | 8.989 | 11.014 | 11.487 | 12.447 | 14.721 | 14.691 | 6.681 |
| Long-term debt | 9.074 | 9.074 | 9.074 | 9.074 | 8.368 | 9.921 | 7.366 | 0 | 0 | 8.107 |
| Short-term debt | 382 | 397 | 311 | 333 | 1.149 | 958 | 3.083 | 212 | 214 | 223 |
| Total debt | 9.456 | 9.471 | 9.385 | 9.407 | 9.517 | 10.880 | 10.449 | 212 | 214 | 8.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Management | Management | 2020 | — | — |
BF Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frandsen Skb.Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Lynggaard Frandsen | Management | 0 companies |
| Benny Frandsen | Founder | 0 companies |