| Revenue | DKK 1,5M | +3% |
| EBITDA | DKK 1,5M | +3% |
| Net profit | DKK 109K | +135% |
| Total assets | DKK 38,5M | -1% |
| Equity | DKK 12,6M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1.465 | 3.887 | 4.361 | 3.107 | 2.312 | 1.639 | 1.490 | 2.009 | -190 | 2.348 | 1.439 | 1.484 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.170 | 2.406 | 2.270 | 1.720 | 3.107 | 2.312 | 1.639 | 1.490 | 2.009 | -190 | 2.348 | 1.439 | 1.484 |
| Depreciation & amort. | 597 | 597 | 597 | 437 | 437 | -437 | -437 | -781 | -373 | -340 | -340 | -355 | -338 |
| EBIT | 573 | 1.809 | 1.673 | 1.283 | 2.670 | 1.875 | 1.202 | 709 | 1.636 | -530 | 2.008 | 1.084 | 1.146 |
| Net financials | 248 | -1.447 | -1.084 | -1.815 | -927 | -869 | -826 | -756 | -1.046 | -319 | -180 | -807 | -1.007 |
| Profit before tax | -503 | 362 | 588 | -532 | 1.743 | 1.006 | 376 | -47 | 590 | -849 | 1.827 | 277 | 139 |
| Tax | -102 | 211 | 357 | -111 | 273 | 366 | -7 | 230 | 215 | -165 | 260 | 593 | 30 |
| Net profit | -401 | 151 | 231 | -421 | 1.469 | 640 | 383 | -277 | 376 | -684 | 1.567 | -316 | 109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.891 | 40.549 | 40.856 | 39.918 | 40.225 | 40.700 | 39.339 | 43.731 | 42.553 | 37.867 | 38.923 | 38.889 | 38.456 |
| Equity | 3.619 | 4.038 | 4.269 | 3.848 | 5.142 | 6.665 | 7.006 | 11.676 | 12.052 | 11.278 | 12.845 | 12.529 | 12.639 |
| Long-term debt | 35.754 | 34.938 | 34.900 | 34.036 | 32.763 | 30.965 | 29.488 | 28.074 | 26.468 | 20.195 | 20.647 | 20.213 | 19.677 |
| Short-term debt | 630 | 741 | 498 | 956 | 1.076 | 1.697 | 1.484 | 1.529 | 1.791 | 4.226 | 3.003 | 3.126 | 3.089 |
| Total debt | 36.384 | 35.679 | 35.398 | 34.992 | 33.839 | 32.662 | 30.972 | 29.603 | 28.259 | 24.421 | 23.650 | 23.339 | 22.767 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — | |
BF Founder | Founder | 2001 | — | — |
KI Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2020 | |
| Individual | 0.0% | 0.0% | 2015 | |
| Individual | 90.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Regnskabskontoret, Landbogården | Audit | 0 companies |
| Bent Falk Magnussen | Founder | 0 companies |
| Kurt Impgaard Jensen | Management | 0 companies |