| Revenue | DKK -96K | -72% |
| EBITDA | DKK -295K | +32% |
| Net profit | DKK 4,8M | +54% |
| Total assets | DKK 23,5M | +25% |
| Equity | DKK 22,9M | +23% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 543 | 506 | -257 | 7 | 247 | 7 | 238 | 66 | 187 | 470 | -1.685 | -345 | -96 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -775 | -810 | -664 | -452 | -503 | -473 | -497 | -426 | -459 | -471 | -390 | -91 | -199 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -232 | -304 | -921 | -446 | -256 | -466 | -259 | -360 | -272 | -85 | -2.075 | -436 | -295 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 349 | 336 | 347 | 50 | 313 | -313 | -345 | -362 | -357 | -69 | -69 | -13 | -54 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -581 | -640 | -1.268 | -496 | -569 | -779 | -604 | -722 | -629 | -154 | -2.144 | -449 | -349 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 352 | 455 | 2.465 | 3.226 | 1.634 | 773 | 1.526 | 1.596 | 3.482 | 4.983 | 1.511 | 3.585 | 4.872 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -229 | -185 | 1.198 | 2.730 | 1.064 | -6 | 921 | 874 | 2.853 | 4.829 | -633 | 3.136 | 4.523 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -423 | -130 | -346 | -180 | 377 | -8 | -0 | -0 | -0 | -0 | -0 | 36 | -241 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 195 | -55 | 1.543 | 2.909 | 687 | 3 | 921 | 874 | 2.853 | 4.829 | -633 | 3.100 | 4.764 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.373 | 38.643 | 38.438 | 44.680 | 42.642 | 42.857 | 44.166 | 42.292 | 44.948 | 49.001 | 21.774 | 18.762 | 23.496 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 31.912 | 31.486 | 32.704 | 35.295 | 36.525 | 36.183 | 36.772 | 37.279 | 39.717 | 44.140 | 21.535 | 18.635 | 22.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.265 | 5.929 | 5.734 | 9.385 | 6.117 | 6.674 | 7.395 | 5.012 | 5.231 | 4.861 | 239 | 127 | 598 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.265 | 7.091 | 5.734 | 9.385 | 6.117 | 6.674 | 7.395 | 5.012 | 5.231 | 4.861 | 239 | 127 | 598 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 1974 | — | — |
BM Management | Management | 1974 | — | — |
VG Management | Management | 1974 | — | — |
AC Management | Management | 1974 | — | — |
| Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1974 | |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Smedsgaard Jensen | Management | 0 companies |
| Bent Møller | Management | 0 companies |
| Villy Georg Stæhr Jørgensen | Management | 0 companies |
| Axel Christian Henrik Dybbroe | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Erik Thorbjørn Stope | Board of Directors | 0 companies |
| Flemming Mikkelsen | Board of Directors | 0 companies |
| Asta Birte Rune | Board of Directors | 0 companies |
| Jens Kristian Holdflod Møller | Board of Directors | 0 companies |
| Ove Rydahl | Board of Directors | 0 companies |
| Henrik Dybbroe | Board of Directors | 0 companies |
| John Otto Raben-Levetzau | Board of Directors | 0 companies |