| Revenue | DKK 834K | +2% |
| EBITDA | DKK 834K | +2% |
| Net profit | DKK -308K | -51% |
| Total assets | DKK 6,2M | -4% |
| Equity | DKK 2,5M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 493 | 295 | 119 | 516 | — | 501 | 463 | 17 | 50 | 572 | 739 | 717 | 816 | 834 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 493 | 295 | 119 | 516 | 442 | 501 | 463 | 17 | 50 | 572 | 739 | 717 | 816 | 834 |
| Depreciation & amort. | 246 | 246 | 62 | -248 | -250 | -252 | -254 | -254 | -254 | -263 | -323 | -333 | -273 | -250 |
| EBIT | 247 | 49 | 57 | 268 | 191 | 249 | 209 | -237 | -204 | 308 | 416 | 384 | 543 | 584 |
| Net financials | -676 | -53 | -404 | 230 | -22 | -160 | 2.243 | -76 | -514 | -40 | -2.205 | -334 | -638 | -767 |
| Profit before tax | -429 | -5 | -347 | 497 | 169 | 89 | 2.452 | -313 | -718 | 268 | -1.788 | 50 | -95 | -183 |
| Tax | -30 | -17 | -113 | 85 | -81 | 3 | 243 | -72 | -75 | 45 | 82 | 63 | 109 | 125 |
| Net profit | -399 | 12 | -233 | 412 | 249 | 86 | 2.209 | -242 | -643 | 224 | -1.870 | -13 | -205 | -308 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.613 | 15.510 | 14.902 | 14.112 | 13.692 | 13.435 | 14.744 | 11.516 | 11.001 | 11.531 | 9.685 | 6.856 | 6.431 | 6.174 |
| Equity | 4.996 | 5.083 | 4.850 | 5.262 | 5.511 | 5.597 | 7.807 | 7.315 | 6.672 | 6.895 | 5.025 | 3.012 | 2.807 | 2.499 |
| Long-term debt | 9.473 | 8.242 | 7.991 | 7.040 | 6.791 | 1.600 | 1.600 | 0 | 0 | 0 | 210 | 210 | 210 | 210 |
| Short-term debt | 1.232 | 1.317 | 1.305 | 1.111 | 789 | 5.676 | 4.811 | 3.713 | 3.949 | 4.210 | 3.972 | 3.208 | 3.028 | 3.114 |
| Total debt | 10.705 | 9.558 | 9.296 | 8.151 | 7.580 | 7.276 | 6.411 | 3.713 | 3.949 | 4.210 | 4.182 | 3.418 | 3.238 | 3.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO GRØNFELDT HOLDING A/S | Company | 100.0% | 100.0% | 2016 |
POUL ERIK GRØNFELDT HOLDING A/S | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Grønfeldt Hansen | Management | 0 companies |
| Bo Tonny Tverskov | Board of Directors | 0 companies |
| Marianne Hansen | Board of Directors | 0 companies |
| Poul Erik Grønfeldt Hansen | Board of Directors | 0 companies |