| Revenue | DKK 972K | +4% |
| EBITDA | DKK 597K | +15% |
| Net profit | DKK -121K | +33% |
| Total assets | DKK 16,4M | -1% |
| Equity | DKK 3,3M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 116 | 385 | 736 | 860 | 294 | 292 | 817 | 583 | 665 | 658 | 800 | 935 | 937 | 972 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -395 | -385 | -416 | -375 |
| EBITDA | 116 | 385 | 736 | 860 | 294 | 292 | 817 | 583 | 665 | 658 | 405 | 549 | 521 | 597 |
| Depreciation & amort. | -27 | -92 | -108 | -69 | -69 | -69 | -65 | -139 | -154 | -154 | -206 | -235 | -237 | -237 |
| EBIT | 88 | 293 | 628 | 791 | 225 | 224 | 752 | 444 | 511 | 504 | 200 | 315 | 284 | 360 |
| Net financials | -55 | -324 | -354 | -302 | -198 | -205 | -270 | -295 | -216 | -216 | 218 | -958 | -460 | -468 |
| Profit before tax | 34 | -32 | 274 | 488 | 26 | 19 | 482 | 148 | 295 | 288 | 418 | -643 | -177 | -108 |
| Tax | 8 | -4 | 71 | 111 | 14 | 12 | 98 | 98 | 110 | 108 | 24 | 4 | 4 | 13 |
| Net profit | 25 | -27 | 203 | 378 | 12 | 7 | 383 | 50 | 185 | 180 | 394 | -648 | -181 | -121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.782 | 7.861 | 8.005 | 5.639 | 5.294 | 5.501 | 9.878 | 12.431 | 12.446 | 12.340 | 17.979 | 16.845 | 16.595 | 16.370 |
| Equity | 115 | 88 | 290 | 668 | 180 | 187 | 571 | 620 | 805 | 985 | 4.213 | 3.565 | 3.384 | 3.263 |
| Long-term debt | 2.754 | 5.934 | 6.372 | 4.272 | 4.140 | 3.809 | 6.557 | 5.856 | 5.500 | 5.142 | 4.820 | 4.548 | 4.250 | 3.951 |
| Short-term debt | 1.912 | 1.839 | 1.342 | 699 | 973 | 1.505 | 2.750 | 5.942 | 6.118 | 6.178 | 8.911 | 8.712 | 8.955 | 9.156 |
| Total debt | 4.667 | 7.774 | 7.715 | 4.971 | 5.113 | 5.314 | 9.307 | 11.799 | 11.618 | 11.321 | 13.731 | 13.260 | 13.205 | 13.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2011 | — | — |
BG Management | Management | 2011 | — | — |
KR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BYBAEK HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
REDECKER HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Møller Sørensen | Management | 0 companies |
| Bent Graungaard | Management | 0 companies |
| Kurt Redecker Pedersen | Management | 0 companies |