| Revenue | DKK 1,4M | +53% |
| EBITDA | DKK 800K | +28% |
| Net profit | DKK 454K | -57% |
| Total assets | DKK 11,6M | +3% |
| Equity | DKK 7,5M | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.101 | 643 | 493 | 973 | 991 | 1.071 | 1.198 | 1.281 | 1.695 | 1.405 | 1.296 | 943 | 914 | 1.397 |
| Staff expenses | -261 | -292 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 543 | 351 | 485 | 973 | 991 | 1.071 | 1.198 | 1.281 | -78 | 1.213 | 1.058 | 643 | 623 | 800 |
| Depreciation & amort. | -104 | -272 | -152 | -160 | -160 | -160 | -160 | -160 | -160 | -160 | -160 | -0 | -0 | -0 |
| EBIT | 439 | 79 | 333 | 813 | 831 | 911 | 1.038 | 1.121 | -238 | 1.053 | 898 | 643 | 623 | 800 |
| Net financials | -260 | -176 | -77 | -123 | -93 | -190 | -122 | -121 | -106 | -238 | -113 | -130 | 877 | -218 |
| Profit before tax | 178 | -97 | 257 | 690 | 738 | 721 | 916 | 1.000 | -344 | 816 | 785 | 514 | 1.500 | 582 |
| Tax | 49 | 23 | 43 | 198 | 197 | -0 | -0 | -0 | -0 | 215 | 173 | 151 | 444 | 128 |
| Net profit | 129 | -120 | 214 | 493 | 540 | 721 | 916 | 1.000 | -344 | 601 | 612 | 363 | 1.056 | 454 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.933 | 8.457 | 8.318 | 8.046 | 8.211 | 9.152 | 9.895 | 10.770 | 10.747 | 10.993 | 11.654 | 11.662 | 11.262 | 11.560 |
| Equity | 1.092 | 972 | 1.186 | 1.679 | 2.219 | 2.939 | 3.855 | 4.855 | 4.371 | 4.972 | 5.584 | 5.947 | 7.003 | 7.457 |
| Long-term debt | 5.765 | 5.642 | 5.740 | 5.264 | 5.040 | 5.859 | 5.371 | 5.420 | 5.776 | 5.292 | 5.174 | 5.321 | 3.845 | 3.767 |
| Short-term debt | 2.056 | 1.843 | 1.392 | 1.103 | 953 | 354 | 668 | 495 | 601 | 729 | 896 | 394 | 413 | 336 |
| Total debt | 7.820 | 7.485 | 7.132 | 6.367 | 5.993 | 6.213 | 6.039 | 5.915 | 6.376 | 6.021 | 6.070 | 5.715 | 4.259 | 4.103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2004 | — | — | |
AH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
NF Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BB HOLDING (BUNDGAARD, BONABI HOLDING) ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| RMHL HOLDINGSELSKAB REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Annemette Heller | Chief Executive Officer | 0 companies |
| Nader Fatourai Bonabi | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |