| Revenue | DKK 408K | +8% |
| EBITDA | DKK 344K | +11% |
| Net profit | DKK 405K | -5% |
| Total assets | DKK 14,4M | +1% |
| Equity | DKK 7,8M | -25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 584 | 513 | 583 | 508 | 375 | 456 | 456 | 483 | 476 | 437 | 377 | 408 |
| Staff expenses | -106 | -93 | -136 | -249 | -127 | -83 | -83 | -83 | -79 | -79 | -79 | -67 | -64 |
| EBITDA | 390 | 492 | 376 | 334 | 381 | 282 | 373 | 373 | 403 | 396 | 357 | 309 | 344 |
| Depreciation & amort. | -177 | -174 | -153 | -146 | -2.358 | -78 | -71 | -78 | -77 | -74 | -81 | -84 | -85 |
| EBIT | 213 | 317 | 223 | 187 | -1.978 | 204 | 302 | 295 | 326 | 322 | 276 | 225 | 259 |
| Net financials | -359 | -158 | -193 | 1.878 | -262 | -36 | -236 | 403 | -4 | 560 | -472 | 332 | 269 |
| Profit before tax | -75 | 159 | 30 | 2.065 | -2.240 | 168 | 66 | 698 | 322 | 882 | -196 | 557 | 528 |
| Tax | 35 | 24 | 2 | -40 | -49 | 51 | 22 | 156 | 79 | 202 | -22 | 130 | 123 |
| Net profit | -111 | 135 | 28 | 2.105 | -2.191 | 117 | 44 | 542 | 243 | 680 | -174 | 427 | 405 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.020 | 18.125 | 17.666 | 19.731 | 17.304 | 13.730 | 13.447 | 13.835 | 13.854 | 14.413 | 13.874 | 14.329 | 14.418 |
| Equity | 8.441 | 8.576 | 8.604 | 10.709 | 8.518 | 8.635 | 8.679 | 9.220 | 9.464 | 10.144 | 9.970 | 10.397 | 7.802 |
| Long-term debt | 4.582 | 4.372 | 4.270 | 4.579 | 4.414 | 4.222 | 3.993 | 3.723 | 3.466 | 3.310 | 3.161 | 3.009 | 2.853 |
| Short-term debt | 4.904 | 5.060 | 4.629 | 4.259 | 4.215 | 678 | 544 | 607 | 603 | 602 | 408 | 552 | 3.269 |
| Total debt | 9.486 | 9.433 | 8.898 | 8.838 | 8.629 | 4.900 | 4.537 | 4.330 | 4.069 | 3.912 | 3.569 | 3.561 | 6.122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brodersen Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Hauge Brodersen | Management | 0 companies |