| Revenue | DKK 1,3M | +16% |
| EBITDA | DKK 1,3M | +16% |
| Net profit | DKK 416K | +309% |
| Total assets | DKK 19,4M | +1% |
| Equity | DKK 4,6M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.572 | 1.371 | 1.377 | 1.351 | 1.505 | 1.390 | 1.387 | 1.400 | 1.397 | 2.142 | 1.527 | 1.418 | 1.121 | 1.301 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.375 | 1.371 | 1.377 | 1.351 | 1.505 | 1.390 | 1.387 | 1.400 | 1.397 | 1.688 | 1.527 | 1.418 | 1.121 | 1.301 |
| Depreciation & amort. | -152 | -152 | -152 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 | -153 |
| EBIT | 1.224 | 1.219 | 1.225 | 1.198 | 1.352 | 1.236 | 1.234 | 1.247 | 1.244 | 1.535 | 1.374 | 1.265 | 968 | 1.148 |
| Net financials | -1.047 | -1.065 | -1.075 | -1.065 | -1.055 | -1.054 | -991 | -596 | -413 | -396 | -390 | -260 | -777 | -606 |
| Profit before tax | 177 | 154 | 150 | 133 | 297 | 182 | 242 | 650 | 831 | 1.139 | 984 | 1.005 | 191 | 542 |
| Tax | 43 | 40 | 5 | 28 | 26 | 40 | 53 | 143 | 183 | 251 | 216 | 222 | 89 | 126 |
| Net profit | 133 | 114 | 145 | 105 | 271 | 142 | 189 | 507 | 648 | 888 | 767 | 782 | 102 | 416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.446 | 22.986 | 20.698 | 20.602 | 20.449 | 20.296 | 20.142 | 20.074 | 21.164 | 20.084 | 20.514 | 19.524 | 19.305 | 19.449 |
| Equity | -1.512 | -994 | -895 | -226 | -344 | 593 | 1.009 | 738 | 1.489 | 2.738 | 4.793 | 4.060 | 4.162 | 4.578 |
| Long-term debt | 16.609 | 13.013 | 20.740 | 19.751 | 19.837 | 18.634 | 17.890 | 18.445 | 18.193 | 14.376 | 13.876 | 14.711 | 14.267 | 13.931 |
| Short-term debt | 7.132 | 10.734 | 633 | 838 | 748 | 853 | 1.020 | 658 | 1.243 | 2.722 | 1.590 | 504 | 617 | 672 |
| Total debt | 23.741 | 23.748 | 21.374 | 20.589 | 20.585 | 19.487 | 18.910 | 19.104 | 19.436 | 17.098 | 15.466 | 15.214 | 14.884 | 14.602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
MS Management | Management | 2013 | — | — |
JB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bacowe Group ApS | Company | 100.0% | 100.0% | 2022 |
CLEMMENSEN HOLDING 2008 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Schandorph Ravn | Chief Executive Officer | 0 companies |
| Michael Stanley Klemmensen | Management | 0 companies |
| Jørgen Balslev Clemmensen | Management | 0 companies |