| Revenue | DKK 799K | -20% |
| EBITDA | DKK 799K | -20% |
| Net profit | DKK 679K | -24% |
| Total assets | DKK 10,4M | -36% |
| Equity | DKK 9,8M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 793 | — | 1.431 | 1.794 | 1.871 | 1.869 | 1.981 | 1.804 | 1.776 | 1.169 | 5.247 | 994 | 799 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 793 | 1.925 | 1.431 | 1.794 | 1.871 | 1.869 | 1.981 | 11.005 | 1.776 | 7.078 | 5.247 | 994 | 799 |
| Depreciation & amort. | 201 | 450 | -496 | -496 | -496 | -496 | -509 | 4.601 | -304 | 2.955 | -226 | -191 | -185 |
| EBIT | 592 | 1.475 | 935 | 1.297 | 1.375 | 1.373 | 1.472 | 6.404 | 1.473 | 4.123 | 5.021 | 804 | 615 |
| Net financials | -524 | -630 | -701 | -655 | -666 | -632 | -586 | -272 | -139 | -111 | 120 | 349 | 265 |
| Profit before tax | 69 | 845 | 234 | 643 | 709 | 741 | 885 | 6.132 | 1.333 | 4.012 | 5.141 | 1.152 | 880 |
| Tax | 17 | 211 | 51 | 113 | 156 | 167 | 196 | 1.332 | 310 | 873 | 1.107 | 254 | 201 |
| Net profit | 52 | 634 | 183 | 530 | 553 | 573 | 689 | 4.801 | 1.023 | 3.139 | 4.034 | 898 | 679 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.164 | 25.526 | 25.023 | 24.543 | 24.051 | 23.556 | 23.446 | 19.209 | 18.453 | 18.357 | 17.335 | 16.180 | 10.393 |
| Equity | 1.103 | 1.737 | 1.920 | 2.450 | 3.003 | 3.576 | 4.265 | 9.066 | 10.089 | 12.227 | 13.261 | 11.160 | 9.839 |
| Long-term debt | 14.907 | 13.905 | 13.145 | 12.406 | 11.473 | 10.901 | 10.141 | 7.016 | 6.375 | 4.626 | 2.096 | 1.760 | 0 |
| Short-term debt | 9.026 | 9.569 | 9.607 | 9.337 | 9.189 | 8.659 | 8.517 | 2.793 | 1.620 | 1.168 | 1.783 | 3.055 | 539 |
| Total debt | 23.932 | 23.474 | 22.752 | 21.743 | 20.662 | 19.560 | 18.659 | 9.810 | 7.996 | 5.794 | 3.879 | 4.815 | 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UB Management | Management | 2006 | — | — |
MB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BACHE II HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrich Bache | Management | 0 companies |
| Michael Bache | Management | 0 companies |