| Revenue | DKK 31,1M | +112% |
| EBITDA | DKK 31M | +112% |
| Net profit | DKK 31,9M | +115% |
| Total assets | DKK 367M | -6% |
| Equity | DKK 366,5M | -3% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -267 | -304 | -294 | -92 | -407 | -197 | -174 | -507 | 5.964 | -328 | 8.003 | 14.677 | 31.070 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -100 | -100 | -100 | -100 |
| EBITDA | -267 | -304 | -294 | -92 | -407 | -197 | -174 | -507 | 5.864 | -428 | 7.903 | 14.577 | 30.970 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -88 | -122 | -101 | -122 | -122 |
| EBIT | -267 | -304 | -294 | -92 | -407 | -197 | -174 | -517 | 5.776 | -550 | 7.802 | 14.455 | 30.848 |
| Net financials | 13.132 | 29.776 | 27.688 | 19.641 | 1.469 | 54.380 | 29.098 | 22.810 | 31.917 | 73.626 | 8.524 | 15.241 | 32.491 |
| Profit before tax | 12.865 | 29.471 | 27.395 | 19.549 | 1.085 | 54.184 | 28.925 | 22.293 | 37.694 | 73.076 | 8.122 | 14.841 | 32.114 |
| Tax | -0 | 1.929 | 2.173 | 155 | 2.554 | 83 | 189 | 175 | 1.146 | 20 | -0 | 1 | 183 |
| Net profit | 12.865 | 27.543 | 25.222 | 19.393 | -1.470 | 54.101 | 28.736 | 22.118 | 36.547 | 73.056 | 8.122 | 14.840 | 31.931 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 253.448 | 279.455 | 299.517 | 309.921 | 301.267 | 336.572 | 295.223 | 297.104 | 311.260 | 370.353 | 369.195 | 388.852 | 366.989 |
| Equity | 253.423 | 278.013 | 296.123 | 308.396 | 299.762 | 336.547 | 294.845 | 296.959 | 306.776 | 370.047 | 369.135 | 378.676 | 366.550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 |
| Short-term debt | 25 | 1.442 | 3.393 | 1.525 | 1.505 | 25 | 378 | 145 | 4.484 | 306 | 60 | 10.176 | 367 |
| Total debt | 25 | 1.442 | 3.393 | 1.525 | 1.505 | 25 | 378 | 145 | 4.484 | 306 | 60 | 10.176 | 439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Founder | Founder | 1995 | — | — |
BP Founder | Founder | 1990 | — | — |
VF Founder | Founder | 1990 | — | — |
DG Founder | Founder | 1990 | — | — |
RS Management | Management | 1990 | — | — |
LG Founder | Founder | 1995 | — | — |
BH Founder | Founder | 1990 | — | — |
VF | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Relægro Bødker Holding ApS | Company | 50.0% | 50.0% | 2017 |
Sørensen Holding 01 ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Nørnberg Bødker | Founder | 0 companies |
| Børge Porup | Founder | 0 companies |
| Virgil Flou | Founder | 0 companies |
| Dennis Gilbert Møller | Founder | 0 companies |
| Robert Sørensen | Management | 0 companies |
| Leon Giessing Sørensen | Founder | 0 companies |
| Bengt Helge Kallevik | Founder | 0 companies |
| Verner Freundlich Larsen | Audit | 0 companies |
| Helle Søgaard Sørensen | Board of Directors | 0 companies |
| Merete Krarup | Board of Directors | 0 companies |
| Poul Bødker | Board of Directors | 0 companies |
| Henrik Ellegaard | Chairman | 0 companies |
| Anne Bødker | Board of Directors | 0 companies |