| Revenue | DKK 438K | +20% |
| EBITDA | DKK 438K | +20% |
| Net profit | DKK 350K | +175% |
| Total assets | DKK 5,3M | +5% |
| Equity | DKK 2M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | 101 | 118 | 93 | 164 | 234 | 138 | 319 | 383 | 428 | 316 | 364 | 438 |
| Staff expenses | -0 | -0 | -0 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 101 | 101 | 118 | 79 | 164 | 234 | 138 | 319 | 383 | 428 | 316 | 364 | 438 |
| Depreciation & amort. | 67 | -67 | -67 | -67 | -67 | -67 | -67 | -67 | -62 | -57 | -0 | -0 | -0 |
| EBIT | 35 | 34 | 51 | 12 | 97 | 167 | 71 | 252 | 321 | 371 | 316 | 364 | 438 |
| Net financials | -256 | -195 | -174 | -164 | -176 | -137 | -62 | -67 | 49 | -30 | 167 | -198 | 1 |
| Profit before tax | -221 | -161 | -33 | -148 | -78 | 30 | 9 | 185 | 370 | 340 | 483 | 166 | 439 |
| Tax | -0 | -1.134 | 45 | 2 | 29 | 74 | 2 | 28 | 113 | 88 | 106 | 38 | 89 |
| Net profit | -221 | 973 | -78 | -150 | -108 | -44 | 7 | 157 | 257 | 253 | 376 | 127 | 350 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.949 | 4.948 | 4.951 | 4.843 | 4.741 | 4.607 | 4.500 | 4.510 | 4.628 | 4.706 | 4.934 | 5.029 | 5.290 |
| Equity | -707 | 267 | 798 | 648 | 540 | 496 | 503 | 660 | 917 | 1.170 | 1.547 | 1.674 | 2.024 |
| Long-term debt | 2.708 | 3.535 | 3.536 | 3.867 | 3.776 | 3.664 | 3.490 | 3.323 | 3.078 | 2.958 | 2.681 | 2.560 | 2.463 |
| Short-term debt | 1.947 | 1.147 | 617 | 328 | 424 | 447 | 507 | 526 | 633 | 578 | 707 | 796 | 804 |
| Total debt | 4.655 | 4.682 | 4.153 | 4.196 | 4.201 | 4.111 | 3.997 | 3.849 | 3.711 | 3.536 | 3.388 | 3.355 | 3.266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 1999 | — | — |
RW Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Balle | Management | 0 companies |
| Rolf Wilhelm Bücking | Management | 0 companies |
| Kristian Thomsen | Board of Directors | 0 companies |
| Sten Jensen | Board of Directors | 0 companies |
| Jørn Nørgaard Borup | Chairman | 0 companies |
| Ole Hannesbo Pedersen | Board of Directors | 0 companies |
| Tommy Daugaard Sørensen | Board of Directors | 0 companies |
| Steffan Kildahl | Board of Directors | 0 companies |
| John Nielsen | Chairman | 0 companies |