| Revenue | DKK 687K | +10% |
| EBITDA | DKK 687K | +10% |
| Net profit | DKK 335K | +21% |
| Total assets | DKK 9,7M | +0% |
| Equity | DKK 2,9M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 833 | 890 | 902 | 859 | 841 | 847 | 1.062 | 994 | 699 | 782 | 598 | 624 | 687 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 833 | 890 | 902 | 859 | 841 | 847 | 1.062 | 994 | 699 | 782 | 598 | 624 | 687 |
| Depreciation & amort. | -91 | -91 | -91 | -91 | -92 | -100 | -120 | -120 | -119 | -111 | -107 | -114 | -117 |
| EBIT | 742 | 799 | 812 | 768 | 749 | 747 | 942 | 874 | 580 | 671 | 491 | 510 | 570 |
| Net financials | -668 | -321 | -577 | -320 | -325 | -329 | -306 | -467 | -171 | -158 | -151 | -155 | -141 |
| Profit before tax | 73 | 478 | 235 | 448 | 424 | 419 | 637 | 407 | 409 | 513 | 340 | 356 | 429 |
| Tax | 18 | 41 | 114 | 100 | 93 | 93 | 140 | 90 | 90 | 113 | 75 | 78 | 94 |
| Net profit | 55 | 437 | 121 | 348 | 330 | 326 | 497 | 317 | 319 | 400 | 265 | 277 | 335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.163 | 10.435 | 10.694 | 11.130 | 10.157 | 10.044 | 10.052 | 9.938 | 9.838 | 9.738 | 9.858 | 9.741 | 9.714 |
| Equity | -528 | -91 | 31 | 378 | 459 | 551 | 780 | 1.273 | 1.592 | 1.992 | 2.257 | 2.535 | 2.869 |
| Long-term debt | 10.260 | 9.831 | 9.479 | 8.939 | 8.422 | 7.774 | 7.163 | 7.064 | 6.687 | 6.155 | 5.716 | 5.313 | 4.999 |
| Short-term debt | 1.415 | 658 | 1.009 | 1.562 | 949 | 1.224 | 1.532 | 975 | 863 | 824 | 1.019 | 963 | 813 |
| Total debt | 11.675 | 10.489 | 10.488 | 10.501 | 9.371 | 8.998 | 8.695 | 8.039 | 7.550 | 6.979 | 6.735 | 6.276 | 5.812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2008 | — | — |
BL Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMDHOLDING ApS | Company | 50.0% | 50.0% | 2009 |
LIMO INVEST HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Casper Henriksen | Management | 0 companies |
| Bo Lynge Pedersen | Management | 0 companies |
| Morten Birk Hansen | Board of Directors | 0 companies |