| Revenue | DKK 650K | +5% |
| EBITDA | DKK 650K | +5% |
| Net profit | DKK 39K | +26% |
| Total assets | DKK 12,5M | +0% |
| Equity | DKK 1,8M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -13 | 1 | -3 | -11 | -4 | 50 | 195 | 328 | 612 | 661 | 622 | 650 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -103 | -9 | -7 | -3 | -11 | -4 | 50 | 195 | 328 | 612 | 661 | 622 | 650 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -5 | -41 | -84 | -92 | -83 | -80 |
| EBIT | -103 | -9 | -7 | -3 | -11 | -4 | 48 | 189 | 287 | 528 | 570 | 539 | 571 |
| Net financials | 0 | 29 | 59 | 60 | 60 | 61 | -38 | -66 | -122 | -269 | 978 | -477 | -499 |
| Profit before tax | -103 | 21 | 53 | 57 | 49 | 56 | 10 | 123 | 165 | 259 | 1.548 | 62 | 72 |
| Tax | -26 | 11 | 12 | 13 | 11 | 13 | 2 | 27 | 46 | 87 | 356 | 32 | 33 |
| Net profit | -77 | 9 | 41 | 45 | 38 | 44 | 8 | 97 | 119 | 172 | 1.192 | 31 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 77 | 1.596 | 1.619 | 1.671 | 1.617 | 1.606 | 6.884 | 6.814 | 12.112 | 12.672 | 12.610 | 12.527 | 12.525 |
| Equity | — | 9 | 50 | 95 | 133 | 177 | 185 | 281 | 400 | 572 | 1.764 | 1.795 | 1.834 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.236 | 4.926 | 4.607 | 8.833 | 7.286 | 7.169 | 8.810 |
| Short-term debt | 77 | 1.587 | 1.568 | 1.576 | 1.484 | 1.429 | 1.463 | 1.607 | 7.105 | 3.267 | 3.560 | 3.564 | 1.881 |
| Total debt | 77 | 1.587 | 1.568 | 1.576 | 1.484 | 1.429 | 6.700 | 6.533 | 11.712 | 12.100 | 10.846 | 10.732 | 10.691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Management | Management | 2004 | — | — |
SD Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAUGBJERG ApS | Company | 100.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Erik Schwartzbach | Management | 0 companies |
| Søren Daugbjerg | Management | 0 companies |