| Revenue | DKK 5,2M | +14% |
| EBITDA | DKK 1,6M | +953% |
| Net profit | DKK -46K | +97% |
| Total assets | DKK 20,4M | -4% |
| Equity | DKK 4,5M | -33% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.566 | 7.987 | 7.086 | 7.222 | 7.641 | 7.105 | 5.573 | 6.048 | 4.409 | 5.339 | 8.441 | 4.600 | 5.239 |
| Staff expenses | -4.185 | -4.122 | -4.076 | -4.092 | -4.007 | -3.963 | -4.523 | -4.050 | -3.008 | -3.802 | -4.598 | -4.785 | -3.660 |
| EBITDA | 2.381 | 3.865 | 3.010 | 3.130 | 3.634 | 3.142 | 1.050 | 1.999 | 1.400 | 1.537 | 3.842 | -185 | 1.579 |
| Depreciation & amort. | -49 | -46 | -65 | -46 | -123 | -78 | -92 | -98 | -106 | -86 | -99 | -505 | -510 |
| EBIT | 2.332 | 3.819 | 2.945 | 3.084 | 3.511 | 3.065 | 958 | 1.900 | 1.294 | 1.452 | 3.744 | -690 | 1.068 |
| Net financials | -135 | -73 | -76 | -32 | 42 | -197 | -330 | -398 | -528 | -202 | -752 | -971 | -1.048 |
| Profit before tax | 2.197 | 3.746 | 2.869 | 3.051 | 3.553 | 2.867 | 628 | 1.502 | 766 | 1.250 | 2.991 | -1.661 | 20 |
| Tax | 544 | 940 | 701 | 718 | 778 | 628 | 142 | 341 | 173 | 281 | 658 | -337 | 67 |
| Net profit | 1.653 | 2.806 | 2.168 | 2.333 | 2.775 | 2.239 | 486 | 1.161 | 593 | 969 | 2.333 | -1.324 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.720 | 14.827 | 13.685 | 13.803 | 13.822 | 12.351 | 16.048 | 18.878 | 14.856 | 20.034 | 24.199 | 21.175 | 20.385 |
| Equity | 6.299 | 7.505 | 7.673 | 7.406 | 7.581 | 4.570 | 5.056 | 6.218 | 4.811 | 5.780 | 8.113 | 6.789 | 4.527 |
| Long-term debt | 0 | 1.875 | 1.375 | 875 | 375 | 321 | 0 | 2.461 | 2.364 | 1.898 | 1.194 | 6.795 | 5.596 |
| Short-term debt | 8.399 | 5.428 | 4.627 | 5.515 | 5.863 | 7.456 | 10.986 | 10.194 | 7.681 | 12.357 | 14.369 | 7.404 | 10.262 |
| Total debt | 8.399 | 7.303 | 6.002 | 6.390 | 6.238 | 7.777 | 10.986 | 12.655 | 10.045 | 14.254 | 15.563 | 14.199 | 15.858 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BV Management | Management | 1999 | — | — |
EJ Management | Management | 2017 | — | — |
JB Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KÆRSHOLM HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
COGARD ApS | Company | 33.3% | 33.3% | 2023 |
BVA HOLDING ApS | Company | 50.0% | 90.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Vig Andersen | Management | 0 companies |
| Esko Jens Schmidt-Sørensen | Management | 0 companies |
| Jørgen Byriel | Management | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Ove Georg Rasmussen | Board of Directors | 0 companies |
| Gunnar Kjell-Arne Lindbäck | Board of Directors | 0 companies |
| Uffe Nørgaard | Board of Directors | 0 companies |
| Vagn Thorup | Board of Directors | 0 companies |
| Rasmus Rosenfelt Foss | Board of Directors | 0 companies |
| Leif Nørredal | Chairman | 0 companies |
| Steen Fugmann | Chairman | 0 companies |
| Georg Christian Valdemar Vind | Board of Directors | 0 companies |
| Hans Brun Knudsen | Board of Directors | 0 companies |
| Niels Henrik Balslev | Board of Directors | 0 companies |
| Kurt Skovlund | Board of Directors | 0 companies |
| Qaali Schmidt-Sørensen | Chairman | 0 companies |