| Revenue | DKK 578K | -9% |
| EBITDA | DKK 135K | -39% |
| Net profit | DKK 93K | -52% |
| Total assets | DKK 1,4M | +1% |
| Equity | DKK 1,1M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.162 | 778 | 400 | 562 | 330 | 227 | 370 | 356 | 349 | 348 | 547 | 583 | 635 | 578 |
| Staff expenses | -360 | -355 | -353 | -354 | -347 | -348 | -355 | -349 | -377 | -400 | -405 | -406 | -414 | -443 |
| EBITDA | 802 | 423 | 47 | 208 | -17 | -120 | 15 | 7 | -28 | -53 | 141 | 178 | 221 | 135 |
| Depreciation & amort. | -16 | 16 | 16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -14 | -14 | -14 |
| EBIT | 786 | 407 | 30 | 208 | -17 | -120 | 15 | 7 | -28 | -53 | 127 | 164 | 207 | 121 |
| Net financials | 3 | 3 | 27 | 39 | 23 | 42 | 4 | 21 | -72 | 139 | -35 | -7 | 52 | 1 |
| Profit before tax | 789 | — | 57 | 247 | 6 | -79 | 19 | 28 | -100 | 86 | 92 | 156 | 259 | 122 |
| Tax | 199 | 103 | 12 | 62 | -2 | -17 | 8 | 6 | -22 | 19 | -0 | 34 | 52 | 29 |
| Net profit | 590 | 306 | 45 | 186 | 8 | -61 | 12 | 22 | -78 | 67 | 92 | 122 | 195 | 93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.219 | 1.240 | 1.256 | 1.382 | 1.269 | 1.142 | 1.118 | 1.088 | 985 | 951 | 1.013 | 1.148 | 1.350 | 1.363 |
| Equity | 816 | — | 1.023 | 1.160 | 1.118 | 1.006 | 966 | 935 | 803 | 815 | 851 | 915 | 1.051 | 1.083 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 402 | 218 | 233 | 222 | 151 | 136 | 152 | 153 | 182 | 136 | 162 | 233 | 299 | 279 |
| Total debt | 402 | 218 | 233 | 222 | 151 | 136 | 152 | 153 | 182 | 136 | 162 | 233 | 299 | 279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Gunner Erbs | Management | 0 companies |