| Revenue | DKK 80K | -30% |
| EBITDA | DKK 80K | -30% |
| Net profit | DKK -309K | +5% |
| Total assets | DKK 7,4M | -1% |
| Equity | DKK 1,3M | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 134 | 142 | 143 | -53 | 20 | 68 | 95 | 20 | 75 | 106 | 112 | 114 | 80 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 26 | 134 | 142 | 143 | -53 | 144 | 68 | 95 | 20 | 75 | 106 | 112 | 114 | 80 |
| Depreciation & amort. | -57 | -102 | -108 | -110 | -107 | 62 | -88 | -85 | -85 | -85 | -85 | -85 | -64 | -60 |
| EBIT | -31 | 32 | 34 | 33 | -159 | 82 | -19 | 9 | -65 | -10 | 21 | 27 | 50 | 20 |
| Net financials | -5 | 70 | -489 | 141 | 105 | 46 | -2 | 25 | 82 | 138 | 137 | -609 | -307 | -262 |
| Profit before tax | -36 | 102 | -455 | 175 | -55 | 129 | -21 | 34 | 17 | 128 | 158 | -582 | -336 | -313 |
| Tax | -28 | -12 | 6 | 2 | -40 | -25 | -9 | -7 | -23 | -10 | -6 | -12 | -10 | -5 |
| Net profit | -8 | 115 | -461 | 172 | -15 | 154 | -13 | 41 | 39 | 139 | 164 | -570 | -326 | -309 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.002 | 9.458 | 9.138 | 9.429 | 9.344 | 8.288 | 8.298 | 8.047 | 8.037 | 8.343 | 9.567 | 9.011 | 7.518 | 7.448 |
| Equity | 2.217 | 2.331 | 1.870 | 2.042 | 2.027 | 2.181 | 2.169 | 2.210 | 2.250 | 2.388 | 2.553 | 1.983 | 1.656 | 1.348 |
| Long-term debt | 6.175 | 6.920 | 6.920 | 6.920 | 6.720 | 6.031 | 5.997 | 5.713 | 5.665 | 5.698 | 6.777 | 6.719 | 5.468 | 5.658 |
| Short-term debt | 1.610 | 207 | 348 | 467 | 597 | 75 | 132 | 124 | 123 | 257 | 237 | 310 | 394 | 442 |
| Total debt | 7.785 | 7.127 | 7.268 | 7.387 | 7.317 | 6.107 | 6.129 | 5.837 | 5.787 | 5.955 | 7.015 | 7.029 | 5.862 | 6.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BM HOLDING 2006 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Lynge Pedersen | Management | 0 companies |