| Revenue | DKK -74K | +6% |
| EBITDA | DKK -74K | +5% |
| Net profit | DKK -60K | -91% |
| Total assets | DKK 918K | -7% |
| Equity | DKK 480K | -39% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.816 | 1.525 | 1.796 | 1.494 | 1.300 | 1.444 | -69 | -74 |
| Staff expenses | -1.471 | -1.387 | -1.431 | -1.353 | -1.244 | -1.186 | -9 | -0 |
| EBITDA | 345 | 138 | 365 | 161 | 56 | 258 | -78 | -74 |
| Depreciation & amort. | 156 | 98 | 70 | -10 | 48 | -63 | -0 | -0 |
| EBIT | 188 | 40 | 295 | 151 | 8 | 195 | -78 | -74 |
| Net financials | 12 | 11 | -3 | 50 | 31 | 25 | 38 | 12 |
| Profit before tax | 200 | 50 | 292 | 201 | 39 | 220 | -40 | -62 |
| Tax | 50 | 15 | 74 | 38 | 8 | 48 | -9 | -2 |
| Net profit | 150 | 35 | 218 | 163 | 31 | 172 | -31 | -60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.343 | 1.968 | 2.228 | 2.836 | 2.496 | 2.667 | 991 | 918 |
| Equity | 756 | 791 | 1.009 | 1.519 | 1.349 | 1.521 | 790 | 480 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.588 | 1.177 | 1.219 | 1.181 | 996 | 986 | 199 | 438 |
| Total debt | 1.588 | 1.177 | 1.219 | 1.181 | 996 | 986 | 199 | 438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 1998 | — | — |
SM Management | Management | 2002 | — | — |
PM Unofficial title | Unofficial title | 2020 | — | — |
EB Management | Management | 2011 | — | — |
LJ Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOCAJ HOLDING ApS | Company | 66.7% | 66.7% | 2013 |
EB HOLDING, VRÅ ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Astrid Karlsen | Management | 0 companies |
| Susanne Michaelsen | Management | 0 companies |
| Palle Møller Jørgensen | Unofficial title | 0 companies |
| Ellen Birgitte Christensen | Management | 0 companies |
| Lars Jacob Christensen | Management | 0 companies |
| Flemming Jørgensen | Board of Directors | 0 companies |
| Jes Jacob Christensen | Chairman | 0 companies |
| Jens Jacob Christensen | Chairman | 0 companies |
| Mogens Herluf Jensen | Board of Directors | 0 companies |
| Poul Jakob Christensen | Chairman | 0 companies |
| Henning Bjerregaard Pedersen | Chairman | 0 companies |