| Revenue | DKK 101K | +112% |
| EBITDA | DKK -417K | +13% |
| Net profit | DKK -8,2M | -256% |
| Total assets | DKK 42,9M | -17% |
| Equity | DKK 36,1M | -19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -493 | -317 | 146 | 219 | -17 | -118 | 145 | 221 | 208 | -200 | 60 | 215 | 48 | 101 |
| Staff expenses | -0 | -0 | -568 | -526 | -527 | -542 | -685 | -541 | -498 | -678 | -520 | -530 | -529 | -517 |
| EBITDA | -493 | -317 | -421 | -306 | -544 | -660 | -540 | -320 | -291 | -878 | -459 | -315 | -481 | -417 |
| Depreciation & amort. | 93 | 101 | -135 | -154 | -174 | -175 | -170 | -402 | -190 | -188 | -188 | -186 | -184 | -180 |
| EBIT | -586 | -418 | -556 | -461 | -717 | -835 | -710 | -722 | -480 | -1.066 | -647 | -501 | -664 | -597 |
| Net financials | 205 | 2.667 | 8.374 | 4.453 | -27 | 2.284 | 787 | 3.971 | 4.724 | 7.853 | -145 | 5.579 | 7.404 | -8.185 |
| Profit before tax | -184 | 2.249 | 7.817 | 3.992 | -417 | 1.450 | 77 | 3.249 | 4.243 | 6.787 | -793 | 5.078 | 6.739 | -8.781 |
| Tax | 98 | 496 | 1.904 | 938 | 164 | 326 | 17 | 714 | 934 | 1.493 | -174 | 1.119 | 1.482 | -556 |
| Net profit | -283 | 1.753 | 5.913 | 3.054 | -580 | 1.124 | 60 | 2.535 | 3.310 | 5.294 | -618 | 3.959 | 5.257 | -8.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.044 | 26.119 | 37.872 | 42.248 | 43.094 | 45.103 | 46.309 | 49.175 | 53.408 | 58.509 | 49.898 | 45.831 | 51.737 | 42.855 |
| Equity | 23.860 | 25.517 | 31.333 | 34.289 | 33.609 | 34.632 | 34.588 | 36.017 | 39.327 | 44.621 | 44.002 | 39.111 | 44.368 | 36.143 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.252 | 0 |
| Short-term debt | 184 | 121 | 5.948 | 7.352 | 9.061 | 9.887 | 11.146 | 12.593 | 13.519 | 13.329 | 5.510 | 6.161 | 5.560 | 6.712 |
| Total debt | 184 | 121 | 5.948 | 7.352 | 9.061 | 9.887 | 11.146 | 12.593 | 13.519 | 13.329 | 5.510 | 6.161 | 6.812 | 6.712 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Audit | Audit | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2013 | |
JOHN DAMSGAARD NIELSEN HOLDING ApS | Company | 25.0% | 0.0% | 2013 |
| Individual | 25.0% | 0.0% | 2013 | |
| Individual | 10.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Lunde Nielsen | Audit | 0 companies |