| Revenue | DKK 57,6M | -8% |
| EBITDA | DKK 14,4M | -2% |
| Net profit | DKK 11,5M | -1% |
| Total assets | DKK 40,1M | +3% |
| Equity | DKK 16,1M | -3% |
| Employees | 52 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.837 | 10.305 | 11.856 | 20.762 | 18.405 | 41.821 | 38.467 | 47.923 | 78.505 | 54.812 | 63.666 | 62.251 | 57.564 |
| Staff expenses | -2.113 | -4.718 | -7.491 | -8.933 | -10.884 | -14.203 | -23.105 | -27.834 | -35.046 | -35.370 | -45.431 | -47.451 | -43.116 |
| EBITDA | 3.724 | 5.587 | 4.364 | 11.828 | 7.521 | 27.618 | 15.362 | 20.090 | 15.914 | 19.442 | 18.235 | 14.800 | 14.448 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -552 | -671 | -769 | -277 | -344 |
| EBIT | 3.724 | 5.587 | 4.364 | 11.828 | 7.521 | 27.618 | 15.362 | 20.086 | 15.362 | 18.771 | 17.466 | 14.522 | 14.104 |
| Net financials | 1 | 1.619 | 14.438 | 15.436 | 31.090 | 3.845 | 2.290 | 10.544 | 40 | 694 | -1.583 | 562 | 662 |
| Profit before tax | 3.725 | 6.986 | 18.409 | 27.251 | 38.383 | 31.463 | 17.652 | 30.630 | 42.947 | 19.465 | 15.883 | 15.085 | 14.766 |
| Tax | 954 | 1.465 | 1.138 | 2.693 | 1.639 | 6.063 | 3.379 | 4.430 | 9.661 | 4.306 | 3.527 | 3.484 | 3.261 |
| Net profit | 2.771 | 5.522 | 17.271 | 24.558 | 36.744 | 25.399 | 14.273 | 26.200 | 33.286 | 15.158 | 12.356 | 11.601 | 11.506 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.907 | 13.671 | 26.832 | 51.436 | 62.440 | 76.857 | 51.396 | 67.733 | 54.178 | 39.859 | 37.803 | 38.753 | 40.089 |
| Equity | 3.271 | 7.793 | 23.064 | 46.011 | 52.755 | 60.154 | 37.099 | 51.449 | 23.885 | 15.744 | 13.000 | 16.601 | 16.107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.089 | 1.845 | 0 | 0 | 0 |
| Short-term debt | 4.475 | 5.628 | 3.090 | 4.008 | 9.101 | 13.763 | 10.526 | 14.187 | 24.727 | 15.391 | 18.123 | 13.837 | 15.465 |
| Total debt | 4.475 | 5.628 | 3.090 | 4.008 | 9.101 | 13.763 | 10.526 | 14.187 | 26.816 | 17.236 | 18.123 | 13.837 | 15.465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VB Management | Management | 2011 | — | — |
AK Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Braminvest A/S | Company | 66.7% | 90.0% | 2025 |
Kongstad Vestergaard Holding ApS | Company | 5.0% | 0.0% | 2025 |
Larola Holding ApS | Company | 5.0% | 0.0% | 2025 |
M Juel Holding ApS | Company | 5.0% | 0.0% | 2025 |
BIDSTRUP HOBRO HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Bjarnum Eriksen | Management | 0 companies |
| Anders Kæmsgaard Bidstrup | Management | 0 companies |
| Kenneth Gammeljord Mogensen | Board of Directors | 0 companies |
| Søren Bidstrup | Board of Directors | 0 companies |
| Jørgen Bidstrup | Chairman | 0 companies |
| Jacob Blirup Bidstrup | Board of Directors | 0 companies |
| Søren Hovgaard Johansen | Chairman | 0 companies |