| Revenue | DKK 1,2M | +25% |
| EBITDA | DKK 1M | +45% |
| Net profit | DKK 576K | +72% |
| Total assets | DKK 5,7M | -11% |
| Equity | DKK 2,6M | +14% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.272 | 1.758 | 1.975 | 3.403 | 1.557 | 1.194 | 1.215 | 1.134 | 1.264 | 1.284 | 1.214 | 965 | 1.208 |
| Staff expenses | -942 | -1.084 | -1.020 | -2.580 | -1.065 | -293 | -399 | -454 | -290 | -130 | -278 | -255 | -203 |
| EBITDA | 329 | 674 | 955 | 823 | 470 | 902 | 816 | 679 | 974 | 1.154 | 936 | 693 | 1.006 |
| Depreciation & amort. | 365 | 459 | -598 | -509 | -273 | -141 | -96 | -81 | -81 | -81 | -117 | -87 | -86 |
| EBIT | -36 | 215 | 356 | 314 | 198 | 760 | 720 | 598 | 893 | 1.073 | 818 | 606 | 919 |
| Net financials | -154 | -235 | -352 | -342 | -279 | -761 | -177 | -141 | -129 | -105 | -106 | -174 | -178 |
| Profit before tax | -191 | -20 | 4 | -29 | -81 | -1 | 543 | 457 | 764 | 968 | 713 | 432 | 742 |
| Tax | -48 | 45 | 1 | 27 | -37 | 10 | 139 | 102 | 170 | 215 | 158 | 96 | 166 |
| Net profit | -143 | -64 | 3 | -55 | -45 | -11 | 404 | 355 | 594 | 753 | 554 | 336 | 576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.899 | 7.266 | 7.259 | 7.564 | 6.537 | 5.764 | 5.640 | 5.567 | 5.640 | 6.142 | 5.925 | 6.385 | 5.653 |
| Equity | 98 | 34 | 37 | -145 | -190 | -201 | 203 | 559 | 1.153 | 1.906 | 2.211 | 2.296 | 2.622 |
| Long-term debt | 995 | 5.632 | 5.051 | 4.450 | 3.998 | 3.984 | 3.228 | 2.581 | 2.400 | 2.213 | 2.030 | 1.860 | 1.690 |
| Short-term debt | 806 | 1.580 | 2.149 | 3.260 | 2.708 | 1.906 | 2.100 | 2.300 | 1.943 | 1.862 | 1.513 | 2.041 | 1.136 |
| Total debt | 1.801 | 7.212 | 7.200 | 7.710 | 6.706 | 5.890 | 5.329 | 4.881 | 4.343 | 4.075 | 3.544 | 3.901 | 2.826 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2009 | — | — |
RM Management | Management | 2012 | — | — |
CG Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GREVE BØGESKOV HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
BØGESKOV INVEST HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Emil Bøgeskov | Management | 0 companies |
| Rasmus Møller Hansen | Management | 0 companies |
| Christian Greve | Management | 0 companies |