| Revenue | DKK -54K | +19% |
| EBITDA | DKK -54K | -19% |
| Net profit | DKK 4,3M | -22% |
| Total assets | DKK 50,1M | +20% |
| Equity | DKK 25,5M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -9 | -11 | -22 | -37 | -48 | -52 | -51 | -52 | -63 | -54 | -46 | -54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.120 | 1.512 | 810 | -22 | -37 | -48 | -52 | -51 | -52 | -63 | -54 | -46 | -54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.120 | 1.512 | 810 | -22 | -37 | -48 | -52 | -51 | -52 | -63 | -54 | -46 | -54 |
| Net financials | 402 | 550 | 420 | 649 | 1.825 | 3.108 | -1.095 | 5.998 | 7.122 | 2.895 | -7.484 | 5.335 | 4.479 |
| Profit before tax | 1.522 | 2.061 | 1.230 | 627 | 1.788 | 3.060 | -1.147 | 5.947 | 7.070 | 2.832 | -7.538 | 5.289 | 4.425 |
| Tax | 165 | 243 | 177 | -75 | 180 | 543 | -438 | 1.300 | 1.578 | 569 | -23 | -202 | 156 |
| Net profit | 1.357 | 1.818 | 1.053 | 702 | 1.609 | 2.516 | -709 | 4.647 | 5.492 | 2.263 | -7.515 | 5.491 | 4.269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.951 | 7.321 | 8.006 | 19.231 | 21.122 | 23.270 | 27.225 | 32.175 | 40.176 | 49.601 | 35.289 | 41.681 | 50.084 |
| Equity | 4.971 | 6.693 | 7.646 | 8.349 | 9.856 | 12.269 | 11.454 | 15.993 | 21.486 | 23.557 | 15.928 | 21.301 | 25.509 |
| Long-term debt | 0 | 0 | 0 | 0 | 9.978 | 9.978 | 14.968 | 14.968 | 16.968 | 24.968 | 17.977 | 18.527 | 22.060 |
| Short-term debt | 979 | 628 | 360 | 10.882 | 1.288 | 1.023 | 804 | 1.214 | 1.723 | 1.077 | 1.385 | 1.854 | 2.515 |
| Total debt | 979 | 628 | 360 | 10.882 | 11.266 | 11.001 | 15.771 | 16.182 | 18.691 | 26.044 | 19.361 | 20.380 | 24.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Grøsfjeld | Management | 0 companies |