| Revenue | DKK -35K | -169% |
| EBITDA | DKK -37K | +93% |
| Net profit | DKK 123K | +907% |
| Total assets | DKK 5,5M | -28% |
| Equity | DKK 5,4M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -344 | 340 | -318 | -310 | -360 | 299 | 352 | 312 | 345 | 292 | 855 | 116 | 50 | -35 |
| Staff expenses | -435 | -446 | -449 | -407 | -397 | -397 | -398 | -330 | -2 | -1 | -1 | -1 | -1 | -2 |
| EBITDA | 249 | -106 | 320 | 286 | -38 | -99 | -46 | -18 | 343 | 291 | 854 | 115 | -517 | -37 |
| Depreciation & amort. | -79 | -77 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -94 | -73 | -73 | -0 | -0 |
| EBIT | 170 | -183 | 226 | 191 | -132 | -193 | -140 | -112 | 249 | 197 | 781 | 42 | -517 | -37 |
| Net financials | -529 | 261 | 388 | 188 | 415 | 236 | 120 | 227 | 91 | 384 | -528 | 357 | 668 | 197 |
| Profit before tax | -341 | 77 | -163 | 4 | 283 | 43 | -20 | 115 | 340 | 581 | 253 | 398 | 151 | 160 |
| Tax | -38 | 33 | -235 | 68 | 69 | 22 | 8 | 42 | 88 | 144 | 94 | 72 | 166 | 37 |
| Net profit | -302 | 44 | 72 | -64 | 213 | 20 | -29 | 73 | 252 | 437 | 159 | 327 | -15 | 123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.252 | 11.821 | 12.327 | 11.932 | 11.267 | 10.526 | 10.122 | 9.499 | 9.489 | 9.579 | 9.354 | 8.826 | 7.678 | 5.537 |
| Equity | 11.474 | 11.265 | 11.549 | 11.246 | 10.534 | 9.649 | 9.209 | 8.849 | 8.719 | 8.713 | 8.588 | 8.040 | 6.584 | 5.396 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -356 | 134 | 156 | 132 | 181 | 329 | 367 | 107 | 231 | 330 | 135 | 156 | 1.095 | 141 |
| Total debt | -356 | 134 | 156 | 132 | 181 | 329 | 367 | 107 | 231 | 330 | 135 | 156 | 1.095 | 141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Management | Management | 1984 | — | — |
SR Audit | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ole Karleholm Hansen | Management | 0 companies |
| Steen Ribov | Audit | 0 companies |