| Revenue | DKK 496K | -15% |
| EBITDA | DKK 496K | -15% |
| Net profit | DKK 213K | -23% |
| Total assets | DKK 4,5M | -1% |
| Equity | DKK 1,6M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 232 | 339 | 280 | 270 | 510 | 576 | 596 | -196 | 321 | 952 | 379 | 586 | 496 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 232 | 339 | 280 | 270 | 510 | 576 | 596 | -196 | 321 | 952 | 379 | 586 | 496 |
| Depreciation & amort. | -0 | -0 | 16 | 16 | -22 | -23 | -23 | -23 | -23 | -23 | -16 | -16 | -16 |
| EBIT | 232 | 339 | 264 | 254 | 487 | 553 | 573 | -219 | 298 | 929 | 362 | 570 | 480 |
| Net financials | -139 | -254 | -90 | -55 | -242 | -169 | -198 | -177 | -165 | -160 | -146 | -209 | -201 |
| Profit before tax | 93 | 86 | 174 | 199 | 245 | 384 | 375 | -396 | 133 | 769 | 216 | 360 | 279 |
| Tax | 23 | 61 | 45 | 51 | 71 | 90 | 89 | 52 | 34 | 146 | 55 | 83 | 66 |
| Net profit | 70 | 25 | 129 | 148 | 174 | 295 | 286 | -448 | 98 | 623 | 161 | 277 | 213 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.584 | 4.441 | 4.423 | 4.430 | 6.637 | 6.609 | 6.320 | 5.691 | 5.506 | 4.811 | 5.208 | 4.595 | 4.533 |
| Equity | -225 | -200 | -71 | 77 | 251 | 546 | 831 | 383 | 481 | 1.105 | 1.151 | 1.428 | 1.641 |
| Long-term debt | 3.914 | 3.764 | 3.764 | 3.764 | 6.103 | 5.696 | 4.973 | 4.880 | 4.479 | 3.141 | 2.849 | 2.556 | 2.260 |
| Short-term debt | 895 | 877 | 730 | 589 | 283 | 367 | 515 | 428 | 546 | 565 | 1.209 | 611 | 632 |
| Total debt | 4.809 | 4.641 | 4.494 | 4.353 | 6.386 | 6.063 | 5.489 | 5.309 | 5.025 | 3.706 | 4.057 | 3.167 | 2.891 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2013 | — | — |
PG Management | Management | 2006 | — | — |
BN Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
Selskabet af 16. oktober 2019 A/S | Company | 100.0% | 100.0% | 2014 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bryan Göddert | Management | 0 companies |
| Peter Gram-Nielsen | Management | 0 companies |
| Brian Nowak Ventrup | Management | 0 companies |