| Revenue | DKK 1,5M | +6354% |
| EBITDA | DKK 1,5M | +19025% |
| Net profit | DKK 1,2M | +833% |
| Total assets | DKK 5,8M | +13% |
| Equity | DKK 2,9M | +68% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 622 | 1.020 | 870 | 747 | 711 | 398 | 617 | 458 | 682 | 494 | 16 | 208 | 23 | 1.474 |
| Staff expenses | -261 | -239 | -393 | -428 | -326 | -123 | -89 | -59 | -49 | -25 | -16 | -10 | -31 | -6 |
| EBITDA | 287 | 694 | 459 | 207 | 284 | 195 | 403 | 294 | 503 | 371 | -1 | 152 | -8 | 1.468 |
| Depreciation & amort. | 103 | -178 | -143 | -170 | -204 | -223 | -212 | -193 | -185 | -41 | -31 | -31 | -31 | -2 |
| EBIT | 184 | 516 | 316 | 37 | 81 | -28 | 191 | 101 | 318 | 330 | -32 | 121 | -39 | 1.466 |
| Net financials | -169 | -111 | -130 | -176 | -141 | -96 | -143 | -89 | -87 | -58 | -76 | -75 | -140 | -99 |
| Profit before tax | 324 | 405 | 186 | -33 | -61 | -124 | 48 | 11 | 230 | 272 | -108 | 46 | -179 | 1.367 |
| Tax | 155 | 35 | 28 | 53 | -13 | -27 | 17 | 3 | 51 | 57 | -20 | 72 | -21 | 208 |
| Net profit | 170 | 371 | 157 | -86 | -48 | -97 | 31 | 8 | 179 | 214 | -89 | -26 | -158 | 1.159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.132 | 5.674 | 6.399 | 6.376 | 6.296 | 6.240 | 6.134 | 5.962 | 5.604 | 4.867 | 4.577 | 5.134 | 5.100 | 5.772 |
| Equity | 1.505 | 1.608 | 1.765 | 1.679 | 1.632 | 1.535 | 1.565 | 1.574 | 1.753 | 1.967 | 1.879 | 1.853 | 1.695 | 2.854 |
| Long-term debt | 1.550 | 1.550 | 2.116 | 2.064 | 2.012 | 1.961 | 1.958 | 1.900 | 1.847 | 1.793 | 1.777 | 1.718 | 1.663 | 1.632 |
| Short-term debt | 1.782 | 2.187 | 2.160 | 2.327 | 2.359 | 2.480 | 2.328 | 2.202 | 1.668 | 726 | 560 | 1.138 | 1.344 | 1.286 |
| Total debt | 3.332 | 3.737 | 4.276 | 4.391 | 4.372 | 4.440 | 4.286 | 4.102 | 3.515 | 2.519 | 2.337 | 2.856 | 3.008 | 2.918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1980 | — | — | |
BM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Revi-Merco A/S Statsaut. revisorer | Audit | 0 companies |
| Belinda Marie Vendelbo Andersen | Management | 0 companies |