| Revenue | DKK 2,4M | -13% |
| EBITDA | DKK 2,2M | -15% |
| Net profit | DKK 1,2M | -23% |
| Total assets | DKK 77,8M | +1% |
| Equity | DKK 37,7M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.095 | 2.089 | 2.096 | 1.798 | 2.297 | 2.049 | 2.294 | 2.631 | 1.680 | 1.670 | 2.465 | 2.720 | 2.356 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -84 | -84 | -84 | -168 | -84 | -111 |
| EBITDA | 2.063 | 2.044 | 2.060 | 1.761 | 2.257 | 2.009 | 2.294 | 2.547 | 1.596 | 1.586 | 2.297 | 2.636 | 2.245 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.063 | 2.044 | 2.060 | 1.761 | 2.257 | 2.009 | 2.294 | 2.547 | 1.596 | 1.586 | 2.297 | 2.636 | 2.245 |
| Net financials | -1.381 | -726 | -786 | -986 | -966 | -639 | -649 | -506 | -516 | -527 | -844 | -584 | -637 |
| Profit before tax | 682 | 1.317 | 1.274 | 775 | 1.291 | 1.370 | 1.645 | 2.041 | 1.080 | 1.059 | 1.453 | 2.052 | 1.608 |
| Tax | 180 | 207 | 65 | -195 | 286 | 306 | 367 | 451 | 253 | 236 | 320 | 453 | 377 |
| Net profit | 501 | 1.111 | 1.209 | 970 | 1.005 | 1.064 | 1.278 | 1.589 | 827 | 823 | 1.133 | 1.599 | 1.231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80.287 | 81.184 | 81.831 | 82.871 | 83.172 | 83.428 | 84.216 | 84.478 | 85.080 | 84.466 | 83.752 | 76.961 | 77.818 |
| Equity | 23.839 | 24.950 | 26.159 | 27.129 | 28.134 | 29.198 | 30.476 | 32.065 | 32.892 | 33.715 | 34.848 | 36.447 | 37.678 |
| Long-term debt | 45.364 | 45.345 | 45.489 | 44.676 | 44.271 | 43.142 | 42.035 | 40.884 | 39.737 | 38.592 | 37.593 | 29.453 | 28.881 |
| Short-term debt | 4.692 | 4.596 | 4.130 | 5.378 | 5.060 | 5.361 | 5.959 | 5.760 | 6.655 | 6.348 | 5.470 | 5.189 | 5.356 |
| Total debt | 50.056 | 49.941 | 49.619 | 50.054 | 49.330 | 48.503 | 47.994 | 46.644 | 46.392 | 44.940 | 43.063 | 34.641 | 34.237 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Gramstrup | Management | 0 companies |