| Revenue | DKK 4,2M | +16% |
| EBITDA | DKK 7,9M | +135% |
| Net profit | DKK 4,6M | +189% |
| Total assets | DKK 122,9M | +13% |
| Equity | DKK 49,7M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.206 | 1.303 | 993 | 1.422 | 702 | 1.495 | 1.972 | 3.182 | 4.292 | 3.689 | 6.092 | 3.902 | 3.578 | 4.154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -240 | -180 |
| EBITDA | 1.206 | 6.813 | 4.367 | 2.704 | 6.627 | 4.896 | 10.094 | 5.652 | 11.425 | 6.779 | -1.510 | 5.627 | 3.363 | 7.907 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.206 | 6.813 | 4.367 | 2.704 | 6.627 | 4.896 | 10.094 | 5.652 | 11.425 | 6.779 | -1.510 | 5.627 | 3.363 | 7.907 |
| Net financials | -314 | 12.744 | 925 | 1.839 | -611 | -863 | -583 | -539 | -541 | -546 | -438 | -1.108 | -1.251 | -1.954 |
| Profit before tax | 892 | 19.557 | 5.292 | 4.543 | 6.016 | 4.033 | 9.511 | 5.113 | 10.883 | 6.233 | -1.948 | 4.519 | 2.111 | 5.954 |
| Tax | 215 | 1.396 | 747 | 499 | 1.319 | 785 | 2.005 | 1.067 | 2.387 | 1.410 | -446 | 1.004 | 504 | 1.314 |
| Net profit | 677 | 18.162 | 4.545 | 4.044 | 4.696 | 3.248 | 7.506 | 4.046 | 8.497 | 4.823 | -1.502 | 3.515 | 1.607 | 4.640 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.070 | 41.044 | 45.158 | 52.217 | 62.831 | 66.558 | 81.077 | 93.073 | 103.969 | 111.107 | 109.681 | 110.252 | 108.675 | 122.913 |
| Equity | 4.221 | 22.519 | 26.656 | 30.760 | 23.045 | 26.475 | 38.527 | 42.678 | 51.466 | 56.465 | 54.980 | 56.495 | 45.102 | 49.742 |
| Long-term debt | 13.179 | 13.060 | 13.060 | 17.287 | 33.159 | 33.808 | 33.197 | 40.316 | 39.475 | 41.816 | 42.700 | 41.585 | 51.564 | 57.571 |
| Short-term debt | 1.670 | 4.204 | 3.368 | 1.678 | 2.799 | 1.542 | 2.539 | 2.317 | 3.386 | 2.246 | 2.838 | 2.366 | 1.904 | 4.350 |
| Total debt | 14.849 | 17.264 | 16.428 | 18.965 | 35.957 | 35.350 | 35.736 | 42.633 | 42.861 | 44.062 | 45.538 | 43.951 | 53.468 | 61.922 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Management | Management | 2022 | — | — |
ET | Audit | 1990 | — | — |
MA Audit | Audit | 1990 | — | — |
JJ Management | Management | 1990 | — | — |
JH Management | Management | 1990 | — | — |
PS Management | Management | 1997 | — | — |
JB Audit | Audit | 1990 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMS91 ApS | Company | 100.0% | 100.0% | 2022 |
Focus Estate ApS | Company | 100.0% | 100.0% | 2015 |
TPV 20 ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Hilbert | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Mogens August Lundin | Audit | 0 companies |
| Jens Jørgen Holst | Management | 0 companies |
| Johan Henrik Thaulow Schlüter | Management | 0 companies |
| Peter Stig Jakobsen | Management | 0 companies |
| Jørgen Baagøe Schou | Audit | 0 companies |
| Jesper Berning | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bjarne Broneer | Board of Directors | 0 companies |
| Kurt Hagemann | Board of Directors | 0 companies |
| Steen-Anker Jacobsen | Board of Directors | 0 companies |
| Mogens Sonne | Board of Directors | 0 companies |
| Emil Berning | Board of Directors | 0 companies |
| Ejlif Folkemar Thomasen | Board of Directors | 0 companies |
| Christel Berning | Board of Directors | 0 companies |
| Bjarne Aage Bille Steffensen | Board of Directors | 0 companies |
| Morten Groot | Chairman | 0 companies |
| Jakob Berning | Chairman | 0 companies |