| Revenue | DKK 2M | +1132% |
| EBITDA | DKK 2M | +1132% |
| Net profit | DKK 1,5M | +3990% |
| Total assets | DKK 2,8M | -59% |
| Equity | DKK 2,2M | +202% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 405 | 384 | 300 | 580 | 591 | 480 | 505 | 164 | 2.016 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 405 | 384 | 300 | 580 | 591 | 480 | 3.691 | 164 | 2.016 |
| Depreciation & amort. | -131 | -132 | -132 | -106 | -106 | -61 | 1.593 | -106 | -0 |
| EBIT | 274 | 252 | 167 | 474 | 485 | 420 | 2.098 | 57 | 2.016 |
| Net financials | -189 | -159 | -158 | -264 | -106 | -97 | -87 | -102 | -138 |
| Profit before tax | 86 | 93 | 10 | 209 | 378 | 323 | 2.011 | -44 | 1.879 |
| Tax | 28 | 22 | 2 | 46 | 83 | 71 | 447 | -6 | 375 |
| Net profit | 58 | 70 | 7 | 163 | 295 | 252 | 1.564 | -39 | 1.504 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.351 | 5.181 | 4.959 | 4.844 | 4.774 | 4.831 | 6.821 | 6.714 | 2.753 |
| Equity | 183 | 253 | 260 | 423 | 718 | 970 | 2.283 | 744 | 2.248 |
| Long-term debt | 4.713 | 4.494 | 4.266 | 7.867 | 7.443 | 7.072 | 6.693 | 6.291 | 0 |
| Short-term debt | 453 | 427 | 424 | 472 | 311 | 285 | 1.144 | 2.782 | 463 |
| Total debt | 5.166 | 4.921 | 4.690 | 8.339 | 7.754 | 7.357 | 7.837 | 9.073 | 463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2015 | — | — |
BM Management | Management | 2016 | — | — |
MS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BM 2014 ApS | Company | 50.0% | 50.0% | 2016 |
SJØ HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
SINDTERGAARD ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Jønsson | Management | 0 companies |
| Brian Marinus Kure Møhncke | Management | 0 companies |
| Michael Sindt | Management | 0 companies |