| Revenue | DKK 3,7M | +105% |
| EBITDA | DKK -306K | +83% |
| Net profit | DKK -720K | +58% |
| Total assets | DKK 9,7M | +31% |
| Equity | DKK 823K | -47% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.233 | 1.909 | 4.082 | 5.054 | 6.222 | 6.081 | 3.950 | 5.332 | 1.793 | 3.675 |
| Staff expenses | -1.078 | -1.632 | -3.177 | -3.602 | -3.743 | -3.959 | -4.474 | -3.545 | -3.574 | -3.982 |
| EBITDA | 156 | 277 | 905 | 1.452 | 2.479 | 2.123 | -524 | 1.786 | -1.782 | -306 |
| Depreciation & amort. | -29 | -27 | -251 | -336 | -413 | -477 | -366 | -273 | -218 | -336 |
| EBIT | 127 | 250 | 654 | 1.117 | 2.067 | 1.646 | -889 | 1.514 | -2.000 | -642 |
| Net financials | -111 | -217 | -207 | -192 | -240 | -221 | -138 | -208 | -211 | -277 |
| Profit before tax | 15 | 33 | 447 | 925 | 1.827 | 1.425 | -1.027 | 1.305 | -2.211 | -919 |
| Tax | 4 | 9 | 106 | 258 | 368 | 319 | -225 | 289 | -483 | -199 |
| Net profit | 11 | 24 | 341 | 666 | 1.458 | 1.106 | -802 | 1.016 | -1.728 | -720 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.852 | 8.293 | 7.309 | 7.766 | 10.146 | 9.957 | 8.435 | 9.536 | 7.422 | 9.718 |
| Equity | 11 | 35 | 376 | 1.042 | 2.500 | 3.406 | 2.504 | 3.521 | 1.543 | 823 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 314 | 2.045 |
| Short-term debt | 2.841 | 8.256 | 6.894 | 6.666 | 7.646 | 6.551 | 5.931 | 6.015 | 5.565 | 6.851 |
| Total debt | 2.841 | 8.256 | 6.894 | 6.666 | 7.646 | 6.551 | 5.931 | 6.015 | 5.879 | 8.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
FV Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
PK Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO VANG HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Hoffmeister Vang | Chief Executive Officer | 0 companies |
| Flemming Vang Nielsen | Chief Executive Officer | 0 companies |
| Peter Konggaard Jørgensen | Management | 0 companies |
| Joan Hoffmeister Nielsen | Chairman | 0 companies |
| Hugo Michael Sørensen | Board of Directors | 0 companies |
| Brian Hallundbæk Madsen | Chairman | 0 companies |