| Revenue | DKK -10K | +31% |
| EBITDA | DKK -10K | -31% |
| Net profit | DKK -138K | +2% |
| Total assets | DKK 68K | -14% |
| Equity | DKK -4,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.176 | 2.021 | 2.227 | 2.575 | 2.354 | 2.361 | 2.190 | 1.104 | 1.606 | 27.981 | -8 | -8 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.176 | 2.021 | 2.227 | 16.105 | 3.401 | 4.577 | 16.186 | 641 | 1.154 | 27.576 | 2.870 | -8 | -10 |
| Depreciation & amort. | -0 | -0 | -76 | 7.518 | 565 | 1.115 | 6.976 | -4.206 | -1.981 | -0 | -0 | -0 | -0 |
| EBIT | 2.176 | 2.021 | 2.151 | 8.587 | 2.837 | 3.462 | 9.210 | -3.565 | -827 | 27.576 | 2.870 | -8 | -10 |
| Net financials | -2.665 | -2.790 | -2.628 | -2.772 | -2.842 | -2.816 | -2.915 | -2.788 | -2.836 | -155 | -162 | -129 | -137 |
| Profit before tax | -490 | -768 | -477 | 5.815 | -5 | 646 | 6.295 | -6.353 | -3.664 | 27.420 | 2.708 | -137 | -148 |
| Tax | 548 | -1.517 | 2.235 | -628 | 402 | -505 | -348 | 292 | -265 | -0 | -48 | 4 | -10 |
| Net profit | -1.037 | 749 | -2.712 | 6.443 | -407 | 1.152 | 6.642 | -6.644 | -3.399 | 27.420 | 2.756 | -141 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.909 | 39.448 | 39.487 | 45.543 | 44.264 | 45.602 | 53.524 | 50.174 | 15.059 | 40 | 82 | 79 | 68 |
| Equity | -32.714 | -27.413 | -37.014 | -28.527 | -32.227 | -29.284 | -22.076 | -29.405 | -34.305 | -6.885 | -4.129 | -4.270 | -4.408 |
| Long-term debt | 49.859 | 47.436 | 47.354 | 68.298 | 70.125 | 67.828 | 64.727 | 14.420 | 5.100 | 0 | 0 | 0 | 0 |
| Short-term debt | 23.764 | 19.425 | 29.146 | 5.772 | 6.367 | 7.058 | 10.873 | 64.800 | 44.264 | 6.925 | 4.212 | 4.349 | 4.476 |
| Total debt | 73.623 | 66.861 | 76.500 | 74.070 | 76.491 | 74.886 | 75.600 | 79.220 | 49.364 | 6.925 | 4.212 | 4.349 | 4.476 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bagenkop Ejendomme ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Dines Sigurd Bagenkop Sommer | Management | 0 companies |
| René Rasmussen | Chairman | 0 companies |
| Mikael Dines Bagenkop Valentin | Board of Directors | 0 companies |
| Steen Hvidt | Chairman | 0 companies |
| Tina Bagenkop Nielsen | Board of Directors | 0 companies |
| Anne-Helene Bagenkop Nielsen | Board of Directors | 0 companies |
| Jep Frimann Hansen | Board of Directors | 0 companies |
| Lars Aae Mouritsen | Board of Directors | 0 companies |
| Nikolaj Dines Bagenkop Nielsen | Board of Directors | 0 companies |