| Revenue | DKK 4,4M | +285% |
| EBITDA | DKK 4,4M | +285% |
| Net profit | DKK 1,1M | +211% |
| Total assets | DKK 102,6M | +202% |
| Equity | DKK 76,2M | +404% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.264 | 893 | 580 | 574 | 605 | 334 | 243 | 764 | 1.032 | 1.077 | 1.004 | 945 | 1.138 | 4.375 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | -312 | -1.219 | 574 | 605 | 334 | 243 | 764 | 1.032 | 1.077 | 1.004 | 945 | 1.138 | 4.375 |
| Depreciation & amort. | -0 | -0 | -0 | -226 | -94 | -94 | -297 | -300 | -300 | -300 | -300 | -300 | -300 | -2.518 |
| EBIT | 14 | -312 | -1.219 | 348 | 511 | 240 | -54 | 464 | 732 | 777 | 704 | 645 | 838 | 1.857 |
| Net financials | 119 | 40 | 165 | 349 | 315 | 236 | -11 | -219 | -207 | -200 | -210 | -336 | -510 | -955 |
| Profit before tax | 134 | -272 | -1.054 | 697 | 826 | 476 | -65 | 245 | 525 | 577 | 494 | 309 | 328 | 1.227 |
| Tax | 32 | -181 | -232 | 154 | 182 | 106 | -14 | 54 | 378 | 226 | 232 | 239 | -15 | 161 |
| Net profit | 101 | -91 | -822 | 542 | 644 | 370 | -50 | 191 | 147 | 351 | 261 | 70 | 342 | 1.066 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.290 | 22.929 | 20.452 | 19.640 | 20.599 | 23.223 | 25.944 | 23.844 | 23.530 | 23.230 | 22.930 | 22.650 | 33.995 | 102.614 |
| Equity | — | 13.056 | 12.234 | 12.776 | 13.420 | 13.790 | 13.740 | 13.931 | 14.078 | 14.429 | 14.691 | 14.761 | 15.103 | 76.169 |
| Long-term debt | 5.319 | 4.091 | 2.529 | 0 | 1.588 | 0 | 6.200 | 4.903 | 3.576 | 2.220 | 834 | 0 | 0 | 23.805 |
| Short-term debt | 5.803 | 4.945 | 5.085 | 4.467 | 5.182 | 8.475 | 5.061 | 4.014 | 4.501 | 4.980 | 5.573 | 5.817 | 16.835 | 422 |
| Total debt | 11.122 | 9.036 | 8.218 | 6.864 | 6.769 | 8.475 | 11.261 | 8.916 | 8.077 | 7.200 | 6.407 | 5.817 | 16.835 | 24.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 1997 | — | — |
AK Founder | Founder | 1997 | — | — |
PB Management | Management | 2008 | — | — |
SN Founder | Founder | 1997 | — | — |
KÅ Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BGA Viborg A/S | Company | 100.0% | 100.0% | 2024 |
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Bukh | Audit | 0 companies |
| Anton Kirk Toft | Founder | 0 companies |
| Palle Buhl Jørgensen | Management | 0 companies |
| Steen Nørskov | Founder | 0 companies |
| Knud Åge Christensen | Founder | 0 companies |
| Finn Peter Bach | Chairman | 0 companies |
| Lene Christensen | Board of Directors | 0 companies |