| Revenue | DKK 13,7M | +3% |
| EBITDA | DKK 3,1M | +0% |
| Net profit | DKK 651K | +40% |
| Total assets | DKK 14,1M | -10% |
| Equity | DKK 3M | +28% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.127 | 13.920 | 14.020 | 11.167 | 13.105 | 11.957 | 10.125 | 10.437 | 10.591 | 12.282 | 14.804 | 14.359 | 13.208 | 13.666 |
| Staff expenses | -11.772 | -11.908 | -12.242 | -9.670 | -10.627 | -10.485 | -8.547 | -8.476 | -8.730 | -9.381 | -10.454 | -10.351 | -10.070 | -10.516 |
| EBITDA | 488 | 1.223 | 822 | 1.496 | 2.479 | 1.472 | 1.578 | 1.962 | 1.861 | 2.901 | 4.350 | 4.008 | 3.138 | 3.150 |
| Depreciation & amort. | -36 | -41 | -56 | -913 | -843 | -882 | -707 | -767 | -1.116 | -1.382 | -2.068 | -2.181 | -2.175 | -2.006 |
| EBIT | 452 | 1.181 | 766 | 583 | 1.636 | 590 | 871 | 1.195 | 746 | 1.519 | 2.282 | 1.827 | 963 | 1.144 |
| Net financials | -391 | -469 | -498 | -484 | -315 | -190 | -131 | -36 | -12 | 30 | -95 | -184 | -370 | -314 |
| Profit before tax | 61 | 712 | 268 | 99 | 1.321 | 400 | 739 | 1.159 | 734 | 1.549 | 2.187 | 1.643 | 592 | 831 |
| Tax | 13 | 58 | 85 | 68 | 297 | 89 | 164 | 255 | 161 | 319 | 459 | 346 | 128 | 180 |
| Net profit | 48 | 655 | 183 | 31 | 1.024 | 311 | 575 | 904 | 572 | 1.230 | 1.727 | 1.297 | 465 | 651 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.020 | 10.746 | 7.882 | 6.820 | 6.747 | 5.422 | 5.002 | 7.948 | 8.716 | 10.898 | 12.495 | 13.067 | 15.655 | 14.145 |
| Equity | -1.132 | -477 | -294 | -263 | 761 | 1.072 | 1.647 | 2.551 | 2.447 | 3.105 | 3.602 | 3.172 | 2.340 | 2.991 |
| Long-term debt | 4.995 | 3.671 | 2.274 | 1.971 | 1.253 | 842 | 785 | 1.567 | 1.640 | 2.066 | 2.584 | 2.979 | 2.798 | 1.596 |
| Short-term debt | 7.157 | 7.553 | 5.902 | 5.112 | 4.734 | 3.490 | 2.505 | 3.611 | 4.398 | 5.452 | 5.984 | 6.463 | 10.083 | 9.192 |
| Total debt | 12.152 | 11.223 | 8.176 | 7.083 | 5.986 | 4.331 | 3.290 | 5.178 | 6.038 | 7.517 | 8.568 | 9.442 | 12.882 | 10.788 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BV Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Salome Holding ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Vilstrup | Management | 0 companies |
| Henrik Jørgensen Glad | Board of Directors | 0 companies |
| Preben Møller Nielsen | Chairman | 0 companies |
| Maja Sofie Vilstrup Gaardsvig-Kjær | Board of Directors | 0 companies |
| Magnus Vilstrup Gaardsvig-Kjær | Board of Directors | 0 companies |
| Ann Charlotte Gaardsvig | Board of Directors | 0 companies |
| Benny Holm Thomsen | Board of Directors | 0 companies |
| Flemming Brandt Vesth | Board of Directors | 0 companies |
| Peter Trangbæk | Board of Directors | 0 companies |