| Revenue | DKK 610K | +990% |
| EBITDA | DKK 65K | +20% |
| Net profit | DKK -166K | -127% |
| Total assets | DKK 7,6M | +18% |
| Equity | DKK -55K | -150% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -63 | 38 | 239 | 431 | -68 | 661 | 61 | 504 | 358 | 393 | 11 | 56 | 610 |
| Staff expenses | -0 | -62 | -212 | -227 | -260 | -295 | -113 | -9 | -0 | -100 | -0 | -2 | -424 |
| EBITDA | -139 | -24 | 27 | 204 | -328 | 366 | -52 | 494 | 358 | 293 | 11 | 54 | 65 |
| Depreciation & amort. | -0 | -37 | -37 | -48 | -71 | -82 | -81 | -78 | -81 | -60 | -65 | -152 | -204 |
| EBIT | -139 | -61 | -10 | 156 | -400 | 284 | -134 | 416 | 277 | 233 | -54 | -98 | -139 |
| Net financials | -3 | -1 | -0 | 1 | 1 | 1 | 2 | 2 | -16 | -0 | -10 | 4 | 4 |
| Profit before tax | -143 | -62 | -10 | 157 | -399 | 286 | -132 | 418 | 261 | 232 | -65 | -94 | -136 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 18 | -21 | 31 |
| Net profit | -143 | -62 | -10 | 157 | -399 | 286 | -132 | 418 | 261 | 232 | -82 | -73 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 387 | 343 | 599 | 855 | 1.219 | 1.642 | 1.766 | 482 | 421 | 438 | 4.352 | 6.414 | 7.560 |
| Equity | -485 | -547 | -557 | -400 | -799 | -513 | -645 | -227 | 34 | 266 | 184 | 111 | -55 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 565 | 307 | 43 | 4.136 | 6.289 | 7.465 |
| Short-term debt | 872 | 889 | 1.156 | 1.255 | 2.017 | 2.155 | 2.411 | 145 | 80 | 128 | 15 | 14 | 123 |
| Total debt | 872 | 889 | 1.156 | 1.255 | 2.017 | 2.155 | 2.411 | 710 | 387 | 172 | 4.151 | 6.303 | 7.588 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Management | Management | 2022 | — | — |
CM Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAGER HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Vodstrup Bager | Management | 0 companies |
| Claus Moldt | Unofficial title | 0 companies |