| Revenue | DKK 938K | +9% |
| EBITDA | DKK -142K | +58% |
| Net profit | DKK -799K | +20% |
| Total assets | DKK 32M | +13% |
| Equity | DKK 7,6M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 553 | 574 | 582 | 325 | 382 | 415 | 364 | 339 | 565 | 273 | 574 | 830 | 881 | 858 | 938 |
| Staff expenses | -377 | -377 | -377 | -375 | -373 | -377 | -377 | -235 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -230 | -81 | -70 | -50 | 9 | 38 | -13 | 104 | 389 | 1.518 | 6.801 | 2.637 | 51 | -343 | -142 |
| Depreciation & amort. | -0 | -0 | -7 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -230 | -81 | -77 | -55 | 9 | 38 | -13 | 104 | 389 | 1.518 | 6.801 | 2.637 | 51 | -343 | -142 |
| Net financials | 331 | 245 | 35 | 38 | 17 | 123 | 5 | 40 | -15 | -72 | -402 | 1.343 | -918 | -945 | -882 |
| Profit before tax | 101 | 164 | -42 | -16 | 26 | 161 | -8 | 145 | 373 | 1.446 | 6.400 | 3.980 | -867 | -1.288 | -1.024 |
| Tax | 23 | 37 | 14 | 10 | 12 | 28 | -31 | 14 | -364 | 312 | 1.408 | 878 | -190 | -288 | -225 |
| Net profit | 78 | 127 | -56 | -26 | 14 | 133 | 23 | 131 | 738 | 1.134 | 4.992 | 3.102 | -677 | -1.001 | -799 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.311 | 9.220 | 8.919 | 8.637 | 8.376 | 8.232 | 7.966 | 7.831 | 12.770 | 13.810 | 25.500 | 29.364 | 29.353 | 28.243 | 32.023 |
| Equity | 6.789 | 6.756 | 6.540 | 6.354 | 6.208 | 6.181 | 6.044 | 6.015 | 10.652 | 1.986 | 6.977 | 10.079 | 9.403 | 8.402 | 7.603 |
| Long-term debt | 2.088 | 1.997 | 1.895 | 1.783 | 1.662 | 1.531 | 1.392 | 1.244 | 1.083 | 9.205 | 8.873 | 13.351 | 16.106 | 15.622 | 20.870 |
| Short-term debt | 434 | 468 | 484 | 501 | 506 | 520 | 530 | 572 | 709 | 1.980 | 7.602 | 3.231 | 1.332 | 1.994 | 1.535 |
| Total debt | 2.522 | 2.465 | 2.379 | 2.283 | 2.168 | 2.051 | 1.922 | 1.816 | 1.792 | 11.185 | 16.475 | 16.582 | 17.438 | 17.616 | 22.405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2020 | — | — |
HV Management | Management | 2019 | — | — |
PB Audit | Audit | 1973 | — | — |
MS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1973 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bolio ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Mattias Poul Skovhøj | Management | 0 companies |
| Hans Vestergaard | Management | 0 companies |
| Per Bjørn | Audit | 0 companies |
| Mike Samsøe Nedergaard | Management | 0 companies |
| Paul Eduard Bidinger | Board of Directors | 0 companies |
| Henrik Popp Hansen | Board of Directors | 0 companies |
| Jørn Frøhlich | Board of Directors | 0 companies |
| Poul Møller Andersen | Board of Directors | 0 companies |
| Henrik Hoeck | Board of Directors | 0 companies |
| Svend Erik Sørensen | Board of Directors | 0 companies |