| Revenue | DKK 854K | +12% |
| EBITDA | DKK 854K | +12% |
| Net profit | DKK 418K | +19% |
| Total assets | DKK 17,7M | +1% |
| Equity | DKK 2,5M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | 250 | 244 | 170 | 102 | 104 | 129 | 395 | 464 | 784 | 772 | 762 | 854 |
| Staff expenses | -0 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -109 | 220 | 244 | 170 | 102 | 104 | 129 | 395 | 464 | 784 | 772 | 762 | 854 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -30 | -53 | -65 | -70 | -70 | -70 | -70 |
| EBIT | -109 | 220 | 244 | 170 | 102 | 104 | 99 | 342 | 398 | 714 | 702 | 692 | 784 |
| Net financials | -14 | -73 | -78 | -88 | -80 | -82 | -87 | -155 | -280 | -314 | -135 | -219 | -228 |
| Profit before tax | -123 | 147 | 167 | 82 | 22 | 22 | 12 | 187 | 118 | 400 | 567 | 473 | 556 |
| Tax | -31 | 48 | 38 | 19 | 5 | 5 | 9 | 53 | 40 | 104 | 140 | 122 | 138 |
| Net profit | -93 | 99 | 128 | 62 | 17 | 18 | 3 | 134 | 78 | 297 | 427 | 351 | 418 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.192 | 7.086 | 4.686 | 5.531 | 5.113 | 5.035 | 11.186 | 13.255 | 17.057 | 17.643 | 17.331 | 17.601 | 17.733 |
| Equity | 479 | 578 | 706 | 769 | 786 | 803 | 806 | 940 | 1.018 | 1.315 | 1.742 | 2.093 | 2.510 |
| Long-term debt | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 10.023 | 15.582 | 13.908 | 14.601 | 14.828 | 14.464 |
| Short-term debt | 3.666 | 6.508 | 3.980 | 4.762 | 4.327 | 4.232 | 10.380 | 2.292 | 457 | 2.420 | 988 | 681 | 759 |
| Total debt | 3.713 | 6.508 | 3.980 | 4.762 | 4.327 | 4.232 | 10.380 | 12.315 | 16.039 | 16.328 | 15.589 | 15.509 | 15.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
SK Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO PLAN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Søren Knag Pedersen | Management | 0 companies |
| Jens Henrik Vestergaard Nielsen | Board of Directors | 0 companies |
| Rasmus Jakob Pedersen | Board of Directors | 0 companies |
| Solveig Mølgaard Pedersen | Board of Directors | 0 companies |