| Revenue | DKK 2,2M | -27% |
| EBITDA | DKK -80K | -118% |
| Net profit | DKK -147K | -162% |
| Total assets | DKK 1,8M | -17% |
| Equity | DKK 1,2M | -11% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.773 | 2.126 | 2.401 | 2.201 | 2.687 | 2.808 | 2.998 | 3.544 | 4.395 | 3.645 | 3.792 | 3.057 | 2.242 |
| Staff expenses | -2.043 | -2.002 | -2.420 | -1.853 | -2.360 | -2.606 | -2.757 | -2.841 | -3.160 | -2.971 | -3.241 | -2.606 | -2.319 |
| EBITDA | -269 | -12 | -37 | 324 | 327 | 202 | 241 | 703 | 1.162 | 674 | 550 | 451 | -80 |
| Depreciation & amort. | 173 | -69 | -58 | -40 | -58 | -102 | -100 | -132 | -242 | -235 | -178 | -138 | -111 |
| EBIT | -443 | -80 | -95 | 284 | 268 | 100 | 141 | 571 | 920 | 439 | 372 | 313 | -191 |
| Net financials | 1 | -4 | 4 | 6 | 2 | 2 | -5 | -22 | 6 | 2 | -10 | 0 | 3 |
| Profit before tax | -442 | -84 | -91 | 290 | 271 | 102 | 136 | 549 | 926 | 441 | 362 | 313 | -188 |
| Tax | -110 | -21 | -18 | 63 | 63 | 22 | 30 | 126 | 204 | 103 | 80 | 78 | -41 |
| Net profit | -332 | -63 | -73 | 228 | 208 | 80 | 106 | 424 | 722 | 338 | 282 | 235 | -147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.340 | 2.294 | 2.297 | 2.571 | 2.840 | 3.097 | 3.222 | 2.621 | 3.882 | 2.889 | 3.413 | 2.174 | 1.810 |
| Equity | 1.598 | 1.535 | 1.461 | 1.689 | 1.897 | 1.977 | 2.082 | 1.206 | 1.504 | 1.120 | 1.103 | 1.338 | 1.191 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 652 | 689 | 752 | 799 | 813 | 995 | 1.024 | 1.277 | 2.267 | 1.675 | 2.224 | 774 | 596 |
| Total debt | 652 | 689 | 752 | 799 | 813 | 995 | 1.024 | 1.277 | 2.267 | 1.675 | 2.224 | 774 | 596 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 1981 | — | — |
FM Management | Management | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FP BLÅKROG HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
LMC Anlæg Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Julius Beier | Audit | 0 companies |
| Flemming Marius Pedersen | Management | 0 companies |