| Revenue | DKK -490K | -14% |
| EBITDA | DKK -490K | +14% |
| Net profit | DKK -19,7M | -171% |
| Total assets | DKK 1,2M | -94% |
| Equity | DKK -10,7M | -234% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | -19 | -21 | -158 | -299 | -275 | -570 | -490 |
| Staff expenses | -0 | -0 | -80 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -21 | -238 | -299 | -275 | -570 | -490 |
| Depreciation & amort. | -0 | -51 | -101 | -208 | -335 | -374 | -374 |
| EBIT | -19 | -72 | -339 | -507 | -610 | -944 | -864 |
| Net financials | -135 | -350 | 457 | -2.262 | -5.251 | -6.321 | -18.891 |
| Profit before tax | -153 | -422 | 118 | -2.769 | -5.861 | -7.265 | -19.755 |
| Tax | 1 | 4 | -32 | -62 | 88 | -0 | -46 |
| Net profit | -155 | -426 | 150 | -2.708 | -5.950 | -7.265 | -19.709 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 363 | 3.289 | 6.660 | 14.712 | 13.240 | 19.870 | 1.235 |
| Equity | 355 | 2.034 | 2.184 | 4.230 | 269 | 8.004 | -10.735 |
| Long-term debt | 0 | 0 | 0 | 10.315 | 8.812 | 11.591 | 6.659 |
| Short-term debt | 7 | 1.250 | 4.476 | 167 | 4.112 | 51 | 5.310 |
| Total debt | 7 | 1.250 | 4.476 | 10.482 | 12.925 | 11.642 | 11.969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GFP Invest ApS | Company | 20.0% | 20.0% | 2022 |
LOGITEC ApS | Company | 20.0% | 20.0% | 2021 |
GADE HOLDING VEJLE ApS | Company | 15.0% | 15.0% | 2022 |
EJENDOMMEN ENGHAVE PLADS 13 I/S | Company | 5.0% | 5.0% | 2021 |
Thylander A/S | Company | 5.0% | 5.0% | 2021 |
Helmersen Gruppen A/S | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2016 | |
Dyrberg Kapital ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Gade | Management | 0 companies |
| Kristian Victor Krogh | Board of Directors | 0 companies |
| Bo Damgaard Høivang | Board of Directors | 0 companies |
| Frank Hansen | Chairman | 0 companies |
| Rasmus Juul-Nyholm | Board of Directors | 0 companies |
| Peter Elling Helmersen | Board of Directors | 0 companies |