| Revenue | DKK -58K | -454% |
| EBITDA | DKK -70K | +84% |
| Net profit | DKK -59K | +85% |
| Total assets | DKK 735K | -48% |
| Equity | DKK 604K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 497 | 563 | 520 | 515 | 482 | 322 | 161 | 230 | 114 | 186 | 184 | 153 | 16 | -58 |
| Staff expenses | -182 | -84 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 |
| EBITDA | 101 | 347 | 183 | 311 | 260 | 128 | -58 | 5 | 102 | 926 | 172 | 141 | -444 | -70 |
| Depreciation & amort. | -16 | -95 | -95 | -95 | -95 | -95 | -75 | -44 | -44 | 376 | -53 | -53 | -0 | -2 |
| EBIT | 85 | 252 | 88 | 217 | 166 | 33 | -132 | -39 | 57 | 550 | 120 | 88 | -444 | -72 |
| Net financials | -88 | -58 | -49 | -12 | -11 | -10 | -11 | 6 | 4 | 10 | -1 | -29 | 17 | 13 |
| Profit before tax | 68 | 194 | 40 | 204 | 155 | 24 | -143 | -33 | 62 | 560 | 118 | 59 | -428 | -59 |
| Tax | 36 | 48 | -8 | 41 | 211 | 5 | 32 | -18 | 15 | 28 | 27 | 12 | -39 | -0 |
| Net profit | 32 | 146 | 48 | 163 | -57 | 19 | -175 | -14 | 46 | 531 | 91 | 47 | -389 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.644 | 5.661 | 5.332 | 5.232 | 5.182 | 5.017 | 4.043 | 2.863 | 2.914 | 2.870 | 2.632 | 2.528 | 1.418 | 735 |
| Equity | 3.506 | 3.653 | 3.700 | 3.863 | 3.807 | 3.825 | 2.651 | 2.636 | 2.683 | 2.614 | 2.105 | 1.652 | 1.264 | 604 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 17 | 4 | 134 | 0 |
| Short-term debt | 3.092 | 1.955 | 1.632 | 1.369 | 1.189 | 1.001 | 1.247 | 99 | 88 | 84 | 346 | 700 | 21 | 130 |
| Total debt | 3.092 | 1.955 | 1.632 | 1.369 | 1.189 | 1.001 | 1.247 | 99 | 88 | 103 | 363 | 704 | 154 | 130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Management | Management | 1986 | — | — |
PL Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BM HOLDING, TØNDER A/S | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Filskov Michelsen | Management | 0 companies |
| Peter Lindvig Michelsen | Management | 0 companies |