| Revenue | DKK 214K | +17% |
| EBITDA | DKK 224K | +23% |
| Net profit | DKK 116K | +39% |
| Total assets | DKK 5,4M | +1% |
| Equity | DKK 262K | +80% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | 64 | 219 | 196 | 127 | 109 | 142 | 158 | 144 | 176 | 183 | 214 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | 64 | 219 | 196 | 13 | 51 | 33 | 48 | 134 | 167 | 183 | 224 |
| Depreciation & amort. | -0 | -1 | -3 | -3 | -3 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | 62 | 216 | 193 | 10 | 47 | 33 | 48 | 134 | 167 | 183 | 224 |
| Net financials | 0 | -93 | -133 | -128 | -128 | -131 | -139 | -68 | -7 | -74 | -74 | -75 |
| Profit before tax | -19 | -17 | 83 | 66 | -117 | -84 | -106 | -20 | 128 | 93 | 109 | 149 |
| Tax | 6 | 7 | 19 | 14 | -26 | -18 | -23 | -4 | 29 | 21 | 26 | 33 |
| Net profit | -25 | -24 | 65 | 51 | -92 | -65 | -83 | -16 | 99 | 72 | 83 | 116 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.715 | 4.989 | 5.053 | 5.139 | 5.064 | 5.051 | 5.081 | 5.113 | 5.226 | 5.330 | 5.375 | 5.405 |
| Equity | 55 | 32 | 96 | 148 | 56 | -9 | -92 | -108 | -9 | 62 | 146 | 262 |
| Long-term debt | 0 | 2.907 | 2.813 | 2.623 | 2.525 | 2.425 | 2.320 | 2.226 | 2.091 | 1.971 | 1.877 | 1.782 |
| Short-term debt | 2.659 | 2.050 | 2.137 | 2.348 | 2.484 | 2.636 | 2.854 | 2.995 | 3.145 | 3.297 | 3.353 | 3.361 |
| Total debt | 2.659 | 4.957 | 4.950 | 4.971 | 5.009 | 5.061 | 5.174 | 5.221 | 5.236 | 5.267 | 5.230 | 5.143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brian Madsen Invest ApS | Company | 50.0% | 50.0% | 2018 |
MORTEN THØGERSEN INVEST ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Madsen | Management | 0 companies |