| Revenue | DKK 1,4M | -58% |
| EBITDA | DKK -18K | +81% |
| Net profit | DKK -173K | +68% |
| Total assets | DKK 563K | -88% |
| Equity | DKK 209K | -45% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.295 | 4.874 | 5.436 | 5.803 | 5.528 | 6.379 | 5.988 | 4.782 | 3.432 | 1.442 |
| Staff expenses | -4.250 | -4.330 | -4.854 | -5.290 | -5.345 | -5.691 | -5.903 | -4.675 | -3.529 | -1.461 |
| EBITDA | 45 | 543 | 582 | 513 | 183 | 688 | 85 | 107 | -97 | -18 |
| Depreciation & amort. | -162 | -172 | -159 | -158 | -158 | -160 | -137 | -110 | -459 | -39 |
| EBIT | -117 | 372 | 423 | 356 | 25 | 528 | -51 | -3 | -556 | -57 |
| Net financials | -177 | -166 | -143 | -124 | -123 | -109 | -101 | -122 | -145 | -49 |
| Profit before tax | -294 | 206 | 280 | 231 | -97 | 419 | -153 | -125 | -701 | -106 |
| Tax | -73 | 52 | 50 | 34 | -20 | 93 | -30 | -27 | -154 | 66 |
| Net profit | -221 | 153 | 230 | 197 | -77 | 325 | -123 | -99 | -548 | -173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.775 | 6.789 | 6.486 | 6.635 | 6.171 | 6.414 | 5.426 | 5.243 | 4.623 | 563 |
| Equity | 914 | 1.068 | 1.313 | 1.525 | 1.448 | 1.774 | 1.028 | 930 | 382 | 209 |
| Long-term debt | 3.374 | 3.173 | 2.999 | 2.822 | 2.578 | 2.430 | 2.177 | 1.973 | 0 | 0 |
| Short-term debt | 1.990 | 1.999 | 1.614 | 1.751 | 1.628 | 1.651 | 1.866 | 2.012 | 4.067 | 354 |
| Total debt | 5.364 | 5.172 | 4.613 | 4.572 | 4.205 | 4.081 | 4.044 | 3.985 | 4.067 | 354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
BG Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BENT GRÅKJÆR HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Bent Graakjær | Management | 0 companies |
| Ove Jørgensen | Chairman | 0 companies |
| Egon Bjørn Andersen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |