| Revenue | DKK 2,3M | -9% |
| EBITDA | DKK 1,8M | -11% |
| Net profit | DKK 427K | +15% |
| Total assets | DKK 31,7M | +3% |
| Equity | DKK 11,7M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 851 | 736 | 1.254 | 1.157 | 1.601 | 1.774 | 2.789 | 2.921 | 3.233 | 2.435 | 2.378 | 4.325 | 2.515 | 2.296 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -36 | -69 | -204 | -349 | -462 | -472 | -469 |
| EBITDA | 851 | 736 | 1.213 | 1.123 | 1.537 | 1.765 | 2.777 | 2.880 | 3.164 | 2.221 | 1.895 | 3.862 | 2.043 | 1.827 |
| Depreciation & amort. | 563 | -612 | -73 | -626 | -806 | -1.022 | -1.152 | -1.183 | -1.185 | -1.157 | -1.070 | -868 | -863 | -894 |
| EBIT | 289 | 124 | 1.139 | 496 | 731 | 743 | 1.625 | 1.697 | 1.978 | 1.064 | 824 | 2.994 | 1.180 | 933 |
| Net financials | -145 | -282 | -285 | -209 | -327 | -529 | -677 | -862 | -938 | -757 | -558 | -731 | -719 | -385 |
| Profit before tax | 144 | 165 | 855 | 287 | 444 | 214 | 948 | 834 | 1.040 | 307 | 266 | 2.263 | 461 | 548 |
| Tax | 36 | 161 | 208 | 180 | 20 | 50 | 209 | 184 | 240 | 62 | 108 | 488 | 90 | 121 |
| Net profit | 108 | 4 | 647 | 107 | 424 | 164 | 739 | 651 | 800 | 245 | 158 | 1.776 | 371 | 427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.229 | 22.873 | 21.723 | 20.545 | 29.101 | 40.814 | 39.900 | 42.047 | 39.875 | 36.875 | 33.242 | 33.205 | 30.774 | 31.697 |
| Equity | 5.219 | 5.222 | 5.869 | 5.976 | 6.400 | 6.563 | 7.302 | 7.953 | 8.753 | 8.997 | 9.156 | 10.931 | 11.302 | 11.729 |
| Long-term debt | 2.569 | 9.599 | 9.599 | 9.599 | 9.599 | 12.224 | 27.082 | 26.936 | 24.599 | 22.030 | 15.000 | 15.000 | 15.000 | 15.000 |
| Short-term debt | 4.407 | 7.249 | 5.503 | 4.142 | 12.430 | 21.422 | 4.999 | 6.713 | 6.083 | 5.502 | 8.828 | 7.037 | 4.209 | 4.773 |
| Total debt | 6.976 | 16.848 | 15.102 | 13.741 | 22.029 | 33.646 | 32.081 | 33.649 | 30.682 | 27.532 | 23.828 | 22.037 | 19.209 | 19.773 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2008 | — | — |
AB Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G.B. HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Boelsgaard | Management | 0 companies |
| Anders Boelsgaard | Management | 0 companies |