| Revenue | DKK 276K | -8% |
| EBITDA | DKK 276K | -8% |
| Net profit | DKK 522 | +102% |
| Total assets | DKK 5M | +0% |
| Equity | DKK 1,2M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -18 | 37 | 248 | 242 | 237 | 139 | 122 | 66 | 150 | 594 | 6.251 | 301 | 276 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -18 | 37 | 248 | 242 | 237 | 139 | 122 | 66 | 150 | 291 | 327 | 301 | 276 |
| Depreciation & amort. | -0 | -9 | -30 | -43 | -44 | -47 | -51 | -67 | -60 | -78 | -91 | -114 | -117 | -117 |
| EBIT | -16 | -27 | 7 | 206 | 198 | 190 | 89 | 55 | 6 | 71 | 200 | 213 | 184 | 159 |
| Net financials | -54 | -51 | -74 | -95 | -94 | -91 | -89 | -74 | -61 | -7 | 162 | -192 | -224 | -159 |
| Profit before tax | -70 | -50 | -35 | 111 | 104 | 99 | -1 | -20 | -55 | 64 | 361 | 21 | -40 | 1 |
| Tax | -17 | 14 | 16 | 24 | 23 | 22 | -0 | -4 | -28 | -1 | 78 | 5 | -9 | 0 |
| Net profit | -52 | -64 | -51 | 87 | 81 | 77 | -1 | -15 | -27 | 65 | 283 | 16 | -31 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.941 | 2.460 | 2.678 | 2.576 | 2.567 | 2.580 | 2.529 | 3.607 | 5.402 | 3.931 | 5.272 | 6.414 | 4.999 | 4.991 |
| Equity | 1 | -63 | -114 | -27 | 54 | 131 | 130 | 2.416 | 2.389 | 595 | 878 | 894 | 1.154 | 1.154 |
| Long-term debt | 1.826 | 2.245 | 2.579 | 2.413 | 2.347 | 2.266 | 2.190 | 994 | 4.669 | 2.618 | 3.620 | 3.516 | 3.389 | 3.249 |
| Short-term debt | 115 | 278 | 213 | 191 | 149 | 144 | 170 | 163 | 252 | 712 | 690 | 1.915 | 358 | 489 |
| Total debt | 1.940 | 2.523 | 2.792 | 2.603 | 2.496 | 2.410 | 2.360 | 1.156 | 4.921 | 3.330 | 4.310 | 5.431 | 3.747 | 3.738 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2010 | — | — |
HO Management | Management | 2019 | — | — |
AH Management | Management | 2014 | — | — |
CD Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ole Eberhard Holding ApS | Company | 100.0% | 100.0% | 2019 |
Hag Montage ApS | Company | 33.3% | 33.3% | 2014 |
BROGÅRDSVEJ 28 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Korshøj Bertelsen | Management | 0 companies |
| Hans Ole Eberhard | Management | 0 companies |
| Aage Hag | Management | 0 companies |
| Carsten Dahl | Management | 0 companies |