| Revenue | DKK -2,4M | -382% |
| EBITDA | DKK -2,4M | -229% |
| Net profit | DKK -5M | -988% |
| Total assets | DKK 24,6M | -8% |
| Equity | DKK -473K | -111% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 740 | 667 | 605 | 795 | 932 | 1.220 | 961 | 897 | 887 | 942 | 592 | 862 | 855 | -2.415 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 740 | 590 | 404 | 1.479 | 1.070 | 1.322 | 941 | 1.072 | 771 | 1.614 | 674 | -719 | 1.867 | -2.415 |
| Depreciation & amort. | -0 | -0 | -0 | -100 | -268 | -271 | -187 | -188 | -162 | -121 | -124 | -122 | -122 | -117 |
| EBIT | 740 | 590 | 404 | 1.380 | 802 | 1.051 | 754 | 884 | 609 | 1.493 | 551 | -842 | 1.744 | -2.532 |
| Net financials | -410 | -323 | -423 | -689 | -622 | -518 | -468 | -371 | -264 | -268 | -302 | -715 | -1.028 | -1.020 |
| Profit before tax | 329 | 267 | 28 | 691 | 180 | 533 | 286 | 514 | 346 | 1.224 | 249 | -1.557 | 717 | -6.363 |
| Tax | 68 | 76 | 23 | 157 | 41 | 118 | 90 | 88 | 76 | 269 | 55 | -341 | 158 | -1.399 |
| Net profit | 262 | 191 | 4 | 534 | 139 | 415 | 196 | 426 | 270 | 955 | 194 | -1.216 | 559 | -4.964 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.949 | 16.078 | 27.698 | 28.319 | 28.577 | 27.588 | 27.243 | 27.241 | 27.003 | 27.620 | 27.497 | 25.864 | 26.675 | 24.626 |
| Equity | -176 | 15 | 19 | 2.553 | 2.692 | 3.107 | 3.303 | 3.729 | 3.999 | 4.954 | 5.147 | 3.932 | 4.491 | -473 |
| Long-term debt | 12.351 | 12.345 | 18.590 | 19.173 | 18.745 | 18.329 | 18.985 | 20.656 | 19.969 | 18.929 | 17.711 | 16.946 | 16.217 | 15.498 |
| Short-term debt | 3.774 | 3.718 | 9.089 | 6.563 | 7.069 | 5.963 | 4.676 | 2.489 | 2.593 | 3.025 | 3.871 | 4.559 | 5.383 | 9.601 |
| Total debt | 16.125 | 16.063 | 27.679 | 25.736 | 25.814 | 24.292 | 23.661 | 23.145 | 22.562 | 21.954 | 21.582 | 21.506 | 21.600 | 25.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Management | Management | 2008 | — | — |
CM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDSKOV HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
CMC HOLDING BRANDE ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarke Egeriis Kristensen | Management | 0 companies |
| Carsten Mølgaard Christensen | Management | 0 companies |