| Revenue | DKK 5,7M | +109% |
| EBITDA | DKK 5,7M | +130% |
| Net profit | DKK 3,6M | +283% |
| Total assets | DKK 22,3M | -24% |
| Equity | DKK 6,4M | +130% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.638 | 2.474 | 3.515 | — | 3.751 | -1.724 | -3.705 | -2.859 | -3.665 | 2.973 | 2.030 | 2.716 | 5.680 |
| Staff expenses | -356 | -296 | -199 | -259 | -337 | -305 | -113 | -226 | -301 | -119 | -346 | -250 | -0 |
| EBITDA | 2.282 | 2.178 | 3.316 | 4.374 | 3.414 | -2.029 | -3.826 | -3.142 | -3.966 | 2.853 | 1.685 | 2.466 | 5.680 |
| Depreciation & amort. | 119 | 129 | -161 | -169 | -157 | -153 | -189 | -215 | -208 | -193 | -186 | -125 | -132 |
| EBIT | 2.164 | 2.049 | 3.155 | 4.205 | 3.257 | -2.182 | -4.015 | -3.357 | -4.174 | 2.660 | 1.499 | 2.341 | 5.549 |
| Net financials | 241 | 297 | 328 | 341 | 279 | -376 | -490 | -568 | -689 | -735 | -581 | -1.127 | -898 |
| Profit before tax | 2.405 | 2.346 | 3.483 | 4.547 | 3.536 | -2.559 | -4.505 | -3.925 | -4.863 | 1.926 | 918 | 1.214 | 4.650 |
| Tax | 603 | 588 | 854 | 1.072 | 788 | -563 | -990 | -862 | -1.068 | 424 | 203 | 267 | 1.023 |
| Net profit | 1.802 | 1.757 | 2.628 | 3.475 | 2.748 | -1.996 | -3.515 | -3.063 | -3.795 | 1.502 | 715 | 947 | 3.627 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.853 | 14.736 | 13.809 | 21.607 | 23.374 | 19.465 | 16.876 | 14.082 | 15.135 | 14.690 | 18.030 | 29.431 | 22.299 |
| Equity | 6.589 | 8.097 | 10.475 | 13.700 | 12.748 | 8.002 | 4.487 | 1.424 | -371 | 1.131 | 1.846 | 2.793 | 6.420 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 134 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.255 | 6.631 | 3.334 | 7.907 | 10.627 | 11.463 | 12.389 | 12.611 | 15.371 | 13.559 | 16.184 | 26.638 | 15.879 |
| Total debt | 6.255 | 6.631 | 3.334 | 7.907 | 10.627 | 11.463 | 12.389 | 12.658 | 15.506 | 13.559 | 16.184 | 26.638 | 15.879 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2017 | — | — |
BH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BHC HOLDING NORDBORG ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Foder Caspersen | Management | 0 companies |
| Bent Hellesøe Clausen | Management | 0 companies |
| Mads Nielsen | Board of Directors | 0 companies |
| Stephan Foder Clausen | Board of Directors | 0 companies |