| Revenue | DKK 449K | +5% |
| EBITDA | DKK 449K | +5% |
| Net profit | DKK -200K | -208% |
| Total assets | DKK 6,4M | +3% |
| Equity | DKK 2,5M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.052 | 1.036 | 962 | 911 | 931 | 866 | 768 | 771 | 452 | 368 | 440 | 425 | 449 |
| Staff expenses | -1.048 | -1.031 | -867 | -777 | -670 | -604 | -633 | -443 | -97 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | 158 | 168 | 185 | 146 | 227 | 233 | 326 | 674 | 452 | 368 | 440 | 425 | 449 |
| Depreciation & amort. | 112 | -109 | 33 | -22 | -27 | -12 | -9 | -5 | -8 | -37 | -42 | -43 | -43 | -43 |
| EBIT | -167 | 49 | 135 | 163 | 119 | 215 | 224 | 321 | 666 | 415 | 326 | 397 | 382 | 406 |
| Net financials | -20 | -210 | -52 | 76 | 198 | 181 | -142 | 234 | 300 | -390 | -71 | -299 | -123 | -518 |
| Profit before tax | -188 | -161 | 83 | 239 | 318 | 396 | 82 | 554 | 958 | 9 | 238 | 81 | 242 | -131 |
| Tax | 33 | 68 | 27 | 38 | 30 | 50 | 49 | 75 | 132 | 81 | 83 | 69 | 57 | 70 |
| Net profit | -220 | -230 | 56 | 202 | 288 | 346 | 33 | 479 | 826 | -72 | 155 | 12 | 186 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 708 | 452 | 503 | 709 | 988 | 1.320 | 1.242 | 1.735 | 5.443 | 5.220 | 5.936 | 5.895 | 6.235 | 6.411 |
| Equity | 320 | 90 | 146 | 348 | 636 | 982 | 1.015 | 1.494 | 2.319 | 2.248 | 2.361 | 2.373 | 2.675 | 2.475 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.035 | 1.957 | 2.729 | 2.582 | 2.567 | 2.914 |
| Short-term debt | 389 | 362 | 357 | 361 | 352 | 338 | 227 | 241 | 1.071 | 988 | 810 | 896 | 939 | 960 |
| Total debt | 389 | 362 | 357 | 361 | 352 | 338 | 227 | 241 | 3.107 | 2.945 | 3.540 | 3.477 | 3.506 | 3.875 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Management | Management | 1991 | — | — |
KE Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Holmberg | Management | 0 companies |
| Kaj Erik Jensen | Management | 0 companies |