| Revenue | DKK 172K | +4% |
| EBITDA | DKK 172K | +4% |
| Net profit | DKK 58K | +16% |
| Total assets | DKK 2,1M | -2% |
| Equity | DKK 508K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 973 | 982 | 968 | 688 | 394 | 226 | 376 | 133 | 128 | 120 | 156 | 135 | 166 | 172 |
| Staff expenses | -640 | -618 | -619 | -548 | -321 | -123 | -62 | -1 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 333 | 363 | 349 | 140 | 73 | 103 | 314 | 134 | 129 | 120 | 156 | 135 | 166 | 172 |
| Depreciation & amort. | -109 | -111 | -111 | -83 | -115 | -115 | -35 | -35 | -34 | -35 | -35 | -35 | -35 | -35 |
| EBIT | 224 | 252 | 238 | 57 | -42 | -12 | 278 | 99 | 95 | 85 | 120 | 100 | 131 | 137 |
| Net financials | -161 | -158 | -123 | -116 | -75 | -74 | -69 | -54 | -58 | -68 | -76 | -72 | -66 | -62 |
| Profit before tax | 63 | 94 | 115 | -59 | -117 | -86 | 209 | 45 | 38 | 17 | 44 | 28 | 66 | 75 |
| Tax | 16 | 24 | 23 | -13 | -25 | -19 | 46 | 10 | 8 | 4 | 10 | 6 | 15 | 17 |
| Net profit | 47 | 70 | 91 | -46 | -93 | -67 | 163 | 35 | 29 | 13 | 34 | 22 | 50 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.413 | 2.329 | 2.240 | 2.543 | 2.349 | 2.217 | 2.425 | 2.262 | 2.239 | 2.232 | 2.242 | 2.173 | 2.167 | 2.128 |
| Equity | 148 | 217 | 309 | 263 | 170 | 103 | 266 | 301 | 330 | 343 | 377 | 399 | 450 | 508 |
| Long-term debt | 1.749 | 1.711 | 1.641 | 1.824 | 1.841 | 1.484 | 1.796 | 1.371 | 1.094 | 988 | 946 | 904 | 860 | 816 |
| Short-term debt | 508 | 368 | 239 | 417 | 324 | 629 | 321 | 538 | 755 | 837 | 844 | 790 | 762 | 693 |
| Total debt | 2.257 | 2.079 | 1.879 | 2.242 | 2.164 | 2.114 | 2.117 | 1.909 | 1.850 | 1.825 | 1.791 | 1.694 | 1.622 | 1.508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
QB Management | Management | 2007 | — | — |
TS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAO QUOC NGUYEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Quoc Bao Nguyen | Management | 0 companies |
| Thomas Søndergaard Christensen | Management | 0 companies |