| Revenue | DKK 416K | -13% |
| EBITDA | DKK 102K | -86% |
| Net profit | DKK -328K | -195% |
| Total assets | DKK 7,1M | -2% |
| Equity | DKK -899K | -57% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421 | 435 | 586 | 495 | 500 | 534 | 544 | 484 | 488 | 480 | 425 | 477 | 416 |
| Staff expenses | -15 | -15 | -15 | -14 | -16 | -14 | -14 | -14 | -15 | -14 | -14 | -14 | -14 |
| EBITDA | -361 | 406 | 486 | 409 | 484 | 521 | 588 | 484 | -1.844 | 456 | -698 | 738 | 102 |
| Depreciation & amort. | -0 | -0 | 155 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -361 | 406 | 331 | 409 | 484 | 521 | 588 | 484 | -1.844 | 456 | -698 | 738 | 102 |
| Net financials | -276 | -237 | -238 | -264 | -251 | -475 | -181 | -102 | -116 | -120 | -309 | -401 | -464 |
| Profit before tax | -637 | 169 | 93 | 145 | 233 | 46 | 407 | 382 | -1.960 | 335 | -1.007 | 337 | -362 |
| Tax | -159 | 8 | 22 | 48 | 51 | 10 | 89 | 84 | -431 | 74 | -185 | -9 | -34 |
| Net profit | -478 | 161 | 71 | 97 | 182 | 36 | 317 | 298 | -1.529 | 262 | -822 | 345 | -328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.156 | 10.165 | 10.015 | 10.004 | 9.981 | 9.998 | 10.337 | 10.053 | 7.992 | 7.992 | 7.468 | 7.324 | 7.143 |
| Equity | 10 | 171 | 242 | 340 | 521 | 558 | 875 | 1.173 | -356 | -94 | -916 | -571 | -899 |
| Long-term debt | 6.666 | 6.725 | 6.750 | 9.088 | 8.387 | 6.950 | 5.427 | 5.333 | 5.239 | 5.142 | 5.400 | 5.400 | 5.400 |
| Short-term debt | 3.252 | 3.014 | 2.748 | 259 | 713 | 2.105 | 3.593 | 3.060 | 3.036 | 2.831 | 2.984 | 2.495 | 2.642 |
| Total debt | 9.918 | 9.740 | 9.497 | 9.347 | 9.101 | 9.054 | 9.021 | 8.392 | 8.275 | 7.973 | 8.384 | 7.895 | 8.042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2007 | — | — |
EB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJØRUM INVEST ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Blach | Management | 0 companies |
| Erik Blach | Management | 0 companies |