| Revenue | DKK -933K | -28% |
| EBITDA | DKK -1,5M | +19% |
| Net profit | DKK -12,8M | -317% |
| Total assets | DKK 34,6M | -30% |
| Equity | DKK 34,4M | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 | 190 | 169 | -422 | -196 | -325 | 129 | 107 | -287 | -597 | 4 | -602 | -1.295 | -933 |
| Staff expenses | -123 | -118 | -179 | -561 | -574 | -618 | -574 | -516 | -564 | -609 | -605 | -680 | -604 | -605 |
| EBITDA | -446 | -277 | -10 | -983 | -771 | -943 | -446 | -410 | -851 | -1.206 | -601 | -1.282 | -1.900 | -1.538 |
| Depreciation & amort. | 121 | -104 | -132 | -168 | -296 | -266 | -233 | -169 | -70 | -104 | -60 | -84 | -29 | -15 |
| EBIT | -568 | -381 | -142 | -1.151 | -1.067 | -1.209 | -678 | -579 | -921 | -1.310 | -661 | -1.365 | -1.929 | -1.553 |
| Net financials | 419 | 935 | 2.757 | 6.536 | 1.247 | 10 | 483 | 521 | 2.462 | 6.180 | 4.127 | 7.318 | 9.803 | -11.329 |
| Profit before tax | -149 | 553 | 2.614 | 5.385 | 181 | -1.199 | -195 | -58 | 1.541 | 4.870 | 3.465 | 5.953 | 7.873 | -12.883 |
| Tax | -23 | 139 | 678 | 1.320 | -8 | -36 | -11 | -9 | -15 | 830 | 540 | 1.328 | 1.945 | -37 |
| Net profit | -126 | -5.398 | 1.626 | 4.066 | 952 | -1.163 | -184 | -49 | 1.555 | 4.040 | 2.925 | 4.625 | 5.929 | -12.845 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.282 | 27.834 | 30.058 | 39.018 | 32.566 | 30.610 | 30.389 | 31.934 | 33.455 | 38.177 | 39.390 | 43.164 | 49.514 | 34.576 |
| Equity | 33.030 | 27.532 | 29.108 | 31.763 | 32.176 | 30.338 | 30.154 | 30.050 | 31.605 | 35.645 | 38.571 | 41.621 | 47.549 | 34.404 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.720 | 1.636 | 1.579 | 0 | 0 | 0 | 0 |
| Short-term debt | 252 | 277 | 925 | 7.228 | 362 | 272 | 235 | 164 | 215 | 858 | 747 | 1.517 | 1.954 | 172 |
| Total debt | 252 | 277 | 925 | 7.228 | 362 | 272 | 235 | 1.884 | 1.850 | 2.436 | 747 | 1.517 | 1.954 | 172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 1979 | — | — |
DE | Audit | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Stig Wilhelmsen | Management | 0 companies |
| DANSK ERHVERVSREVISION A/S | Audit | 0 companies |