| Revenue | DKK 187K | +5% |
| EBITDA | DKK 187K | +5% |
| Net profit | DKK 18K | -71% |
| Total assets | DKK 3,1M | -3% |
| Equity | DKK 656K | +3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244 | 199 | 226 | 193 | 194 | 147 | 123 | 128 | 199 | 160 | -84 | 178 | 187 |
| Staff expenses | -14 | -229 | -14 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 230 | -30 | 212 | 156 | 194 | 147 | 123 | 128 | 199 | 160 | -84 | 178 | 187 |
| Depreciation & amort. | -59 | -59 | -60 | -60 | -60 | -62 | -62 | -63 | -63 | -63 | -63 | -63 | -63 |
| EBIT | 171 | -89 | 152 | 96 | 134 | 85 | 60 | 66 | 137 | 97 | -146 | 115 | 124 |
| Net financials | -65 | 43 | -37 | -36 | -51 | -36 | -28 | -48 | -27 | -25 | -25 | -34 | -101 |
| Profit before tax | 106 | -47 | 115 | 60 | 83 | 49 | 32 | 18 | 110 | 72 | -171 | 81 | 24 |
| Tax | 27 | -20 | 20 | 13 | 18 | -3 | 19 | 4 | 24 | 16 | -38 | 18 | 5 |
| Net profit | 79 | -27 | 96 | 47 | 64 | 52 | 13 | 14 | 85 | 56 | -133 | 63 | 18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.860 | 3.562 | 3.635 | 3.522 | 3.722 | 3.705 | 3.676 | 3.570 | 3.534 | 3.439 | 3.193 | 3.136 | 3.055 |
| Equity | 433 | 407 | 376 | 423 | 487 | 539 | 552 | 565 | 651 | 707 | 574 | 637 | 656 |
| Long-term debt | 3.104 | 3.082 | 3.032 | 2.987 | 3.105 | 3.045 | 2.982 | 2.780 | 2.637 | 2.494 | 2.363 | 2.259 | 2.149 |
| Short-term debt | 294 | 64 | 201 | 73 | 73 | 67 | 69 | 156 | 172 | 159 | 214 | 180 | 186 |
| Total debt | 3.398 | 3.146 | 3.233 | 3.061 | 3.178 | 3.112 | 3.051 | 2.936 | 2.809 | 2.652 | 2.577 | 2.439 | 2.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Management | Management | 2004 | — | — |
DL Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M & M HOLDING, ESBJERG ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Copsø | Management | 0 companies |
| Daniel Light Copsø Vad | Management | 0 companies |