| Revenue | DKK 537K | +5% |
| EBITDA | DKK 264K | +2% |
| Net profit | DKK 150K | -10% |
| Total assets | DKK 8,1M | +1% |
| Equity | DKK 4,8M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 495 | 568 | 497 | 552 | 428 | 591 | 510 | 511 | 479 | 555 | 520 | 511 | 537 |
| Staff expenses | -0 | -0 | -0 | -33 | -6 | -49 | -91 | -107 | -223 | -174 | -250 | -253 | -273 |
| EBITDA | 495 | 568 | 497 | 519 | 421 | 542 | 418 | 404 | 256 | 381 | 270 | 258 | 264 |
| Depreciation & amort. | -133 | -133 | -134 | -145 | -155 | -155 | -154 | -143 | -138 | -125 | -125 | -125 | -125 |
| EBIT | 362 | 435 | 363 | 374 | 266 | 387 | 264 | 261 | 117 | 257 | 145 | 133 | 139 |
| Net financials | -211 | 205 | -49 | 47 | -60 | -50 | -119 | -44 | 15 | 204 | -59 | 102 | 77 |
| Profit before tax | 151 | 640 | 314 | 421 | 206 | 337 | 145 | 217 | 132 | 461 | 86 | 235 | 216 |
| Tax | 16 | 158 | 85 | 135 | 65 | 101 | 44 | 67 | 49 | 121 | 40 | 67 | 65 |
| Net profit | 136 | 482 | 229 | 286 | 141 | 236 | 100 | 150 | 83 | 340 | 46 | 168 | 150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.190 | 8.471 | 8.316 | 8.356 | 8.563 | 8.534 | 8.424 | 8.204 | 8.133 | 8.262 | 8.117 | 7.971 | 8.068 |
| Equity | 3.133 | 3.525 | 3.629 | 3.789 | 3.806 | 3.917 | 3.893 | 4.042 | 4.126 | 4.415 | 4.461 | 4.629 | 4.780 |
| Long-term debt | 4.606 | 4.415 | 4.218 | 4.071 | 3.888 | 3.698 | 3.504 | 3.468 | 3.286 | 3.108 | 2.931 | 2.753 | 2.573 |
| Short-term debt | 452 | 532 | 469 | 496 | 869 | 918 | 1.027 | 694 | 722 | 739 | 725 | 588 | 715 |
| Total debt | 5.058 | 4.946 | 4.687 | 4.567 | 4.758 | 4.617 | 4.531 | 4.162 | 4.008 | 3.847 | 3.656 | 3.341 | 3.288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Benjamin Møller Mollerup | Management | 0 companies |