| Revenue | DKK 3,6M | -11% |
| EBITDA | DKK 3,6M | -13% |
| Net profit | DKK 2M | -3% |
| Total assets | DKK 63,3M | +16% |
| Equity | DKK 28,6M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.890 | 2.835 | 3.016 | 3.169 | 3.161 | 3.296 | 3.020 | 3.446 | 3.350 | 3.639 | 3.671 | 4.101 | 3.641 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -73 |
| EBITDA | 2.890 | 2.835 | 3.016 | 3.169 | 3.161 | 3.296 | 3.020 | 3.446 | 3.350 | 3.639 | 3.671 | 4.101 | 3.568 |
| Depreciation & amort. | -589 | -345 | -345 | -345 | -345 | -345 | -377 | -408 | -427 | -456 | -464 | -474 | -587 |
| EBIT | 2.301 | 2.490 | 2.671 | 2.823 | 2.816 | 2.951 | 2.643 | 3.037 | 2.923 | 3.183 | 3.207 | 3.627 | 2.981 |
| Net financials | -3.284 | 2.567 | -7.075 | -226 | -2.884 | -503 | -1.351 | -2.950 | -955 | 980 | 5.895 | -998 | -417 |
| Profit before tax | -983 | 5.058 | -4.404 | 2.598 | -68 | 2.448 | 1.293 | 87 | 1.968 | 4.163 | 9.102 | 2.630 | 2.564 |
| Tax | -221 | 1.308 | -1.079 | 796 | -15 | 539 | 284 | 19 | 433 | 916 | 2.002 | 579 | 565 |
| Net profit | -762 | 3.750 | -3.325 | 1.801 | -53 | 1.909 | 1.008 | 68 | 1.535 | 3.247 | 7.100 | 2.051 | 1.999 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.154 | 41.284 | 41.242 | 32.583 | 32.464 | 33.124 | 38.207 | 39.688 | 44.643 | 54.476 | 54.511 | 54.367 | 63.256 |
| Equity | 7.311 | 11.244 | 7.918 | 9.720 | 9.666 | 11.576 | 12.584 | 12.652 | 14.186 | 17.433 | 24.533 | 26.584 | 28.583 |
| Long-term debt | 23.314 | 15.814 | 15.814 | 7.252 | 6.949 | 6.647 | 10.857 | 10.344 | 14.453 | 22.377 | 21.326 | 20.383 | 26.448 |
| Short-term debt | 15.529 | 14.226 | 17.510 | 15.611 | 15.839 | 13.390 | 13.189 | 15.071 | 14.349 | 12.912 | 6.873 | 5.584 | 6.420 |
| Total debt | 38.843 | 30.040 | 33.324 | 22.863 | 22.788 | 20.037 | 24.046 | 25.414 | 28.801 | 35.289 | 28.200 | 25.966 | 32.868 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1999 | — | — |
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BNM HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Bo Jensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |