| Revenue | DKK 657K | -45% |
| EBITDA | DKK 354K | -59% |
| Net profit | DKK 212K | -68% |
| Total assets | DKK 1,3M | -37% |
| Equity | DKK 1,2M | -39% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.383 | 3.278 | 2.354 | 3.383 | 4.241 | 3.202 | 3.627 | 4.884 | 2.072 | 956 | 1.364 | 697 | 1.189 | 657 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.367 | 443 | -325 | 622 | 1.465 | 984 | 1.804 | 3.134 | 1.127 | 281 | 844 | 362 | 860 | 354 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.367 | 443 | -325 | 622 | 1.465 | 984 | 1.804 | 3.134 | 1.127 | 281 | 844 | 362 | 860 | 354 |
| Net financials | -111 | -164 | -114 | -84 | -84 | 18 | 20 | -220 | 6 | -3 | -13 | 5 | 43 | 39 |
| Profit before tax | 1.256 | 279 | -439 | 537 | 1.381 | 1.001 | 1.823 | 2.915 | 1.133 | 279 | 831 | 368 | 903 | 393 |
| Tax | 322 | 72 | -102 | 135 | 337 | 232 | 402 | 640 | 225 | 59 | 159 | 13 | 160 | 8 |
| Net profit | 934 | 207 | -337 | 402 | 1.045 | 770 | 1.422 | 2.275 | 908 | 219 | 628 | 196 | 666 | 212 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.502 | 9.443 | 8.497 | 9.727 | 10.490 | 9.127 | 8.788 | 8.193 | 4.645 | 2.511 | 2.424 | 1.959 | 2.129 | 1.340 |
| Equity | 6.830 | 7.037 | 6.701 | 7.103 | 8.147 | 7.717 | 6.139 | 3.414 | 4.321 | 1.541 | 2.169 | 1.764 | 2.027 | 1.239 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.672 | 2.405 | 1.796 | 2.625 | 2.342 | 1.410 | 2.649 | 4.680 | 224 | 970 | 255 | 194 | 101 | 100 |
| Total debt | 3.672 | 2.405 | 1.796 | 2.625 | 2.342 | 1.410 | 2.649 | 4.680 | 224 | 970 | 255 | 194 | 101 | 100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1993 | — | — | |
BM Management | Management | 1993 | — | — |
EN Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO'S HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
HAGELSKJÆR HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Ejlif Nielsen og Tommy Larsen | Audit | 0 companies |
| Bo Møller Frandsen | Management | 0 companies |
| Ejlif Nielsen | Audit | 0 companies |
| Carsten Kultoft Lorentsen | Board of Directors | 0 companies |
| Søren Hagelskjær | Board of Directors | 0 companies |
| Lennart Rask Vendelbjerg | Board of Directors | 0 companies |