| Revenue | DKK 2,4M | +65% |
| EBITDA | DKK 1,8M | +112% |
| Net profit | DKK 1M | +287% |
| Total assets | DKK 14M | +17% |
| Equity | DKK 1,7M | +167% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 230 | 87 | 90 | 175 | 106 | 258 | 628 | 911 | 1.058 | 993 | 1.238 | 1.461 | 2.405 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -186 | -394 | -569 | -566 | -628 | -629 | -640 |
| EBITDA | 143 | 87 | 90 | 175 | 106 | 258 | 442 | 517 | 489 | 427 | 610 | 832 | 1.765 |
| Depreciation & amort. | -26 | -44 | -56 | -81 | -83 | -78 | -121 | -130 | -125 | -144 | -164 | -173 | -203 |
| EBIT | 117 | 44 | 34 | 94 | 23 | 180 | 322 | 387 | 364 | 282 | 446 | 659 | 1.562 |
| Net financials | -66 | -78 | -135 | -129 | -133 | -150 | -210 | -251 | -216 | -224 | -260 | -283 | -233 |
| Profit before tax | 51 | -18 | -55 | -26 | -110 | 30 | 112 | 136 | 148 | 59 | 186 | 376 | 1.329 |
| Tax | 13 | 8 | 23 | 4 | -21 | 7 | 36 | 44 | 48 | 19 | 46 | 106 | 286 |
| Net profit | 38 | -26 | -78 | -30 | -89 | 23 | 76 | 92 | 100 | 40 | 140 | 270 | 1.043 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.361 | 2.277 | 2.467 | 3.265 | 3.657 | 4.510 | 7.830 | 8.292 | 9.234 | 9.861 | 10.801 | 12.018 | 14.011 |
| Equity | 107 | 81 | 3 | -27 | -116 | -94 | -18 | 74 | 175 | 215 | 355 | 625 | 1.668 |
| Long-term debt | 1.100 | 2.000 | 2.000 | 3.000 | 3.360 | 3.555 | 5.348 | 5.585 | 7.304 | 7.237 | 7.868 | 8.528 | 10.880 |
| Short-term debt | 151 | 195 | 464 | 292 | 414 | 1.049 | 2.499 | 2.633 | 1.755 | 2.407 | 2.575 | 2.862 | 1.438 |
| Total debt | 1.251 | 2.195 | 2.464 | 3.292 | 3.774 | 4.604 | 7.847 | 8.217 | 9.059 | 9.644 | 10.443 | 11.390 | 12.318 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRANDT HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
ROMSØE HOLDING APS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Grandt | Management | 0 companies |