| Revenue | DKK 4M | -10% |
| EBITDA | DKK 457K | -58% |
| Net profit | DKK 286K | -64% |
| Total assets | DKK 14,4M | +20% |
| Equity | DKK 9,6M | +3% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 3.075 | 4.018 | 4.140 | 3.401 | 4.464 | 4.018 |
| Staff expenses | -2.681 | -4.017 | -3.204 | -3.285 | -3.377 | -3.561 |
| EBITDA | 393 | 1 | 936 | 116 | 1.087 | 457 |
| Depreciation & amort. | -101 | -101 | -104 | -100 | -48 | -45 |
| EBIT | 292 | -100 | 833 | 16 | 1.039 | 411 |
| Net financials | -62 | -69 | -69 | -14 | 10 | -30 |
| Profit before tax | 230 | -170 | 764 | 2 | 1.049 | 381 |
| Tax | 20 | -44 | 189 | 6 | 262 | 95 |
| Net profit | 210 | -125 | 575 | -4 | 787 | 286 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 10.610 | 11.156 | 10.904 | 10.969 | 12.026 | 14.437 |
| Equity | 8.118 | 7.993 | 8.568 | 8.564 | 9.351 | 9.637 |
| Long-term debt | 179 | 67 | 0 | 0 | 0 | 1.782 |
| Short-term debt | 2.066 | 2.894 | 2.108 | 2.172 | 2.459 | 2.706 |
| Total debt | 2.245 | 2.961 | 2.108 | 2.172 | 2.459 | 4.488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BG Management | Management | 1981 | — | — |
| Audit | 2011 | — | — | |
| Audit | 1981 | — | — | |
LJ Management | Management | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Grundvad Skovgaard | Management | 0 companies |
| DELOITTE STATSAUTORISERET REVISIONSPARTNERSELSKAB | Audit | 0 companies |
| Reg. revisor Poul Quist Andersen | Audit | 0 companies |
| Lars Jens Daugaard Thomas Lennert | Management | 0 companies |
| Erik Wølck Rasmussen | Board of Directors | 0 companies |
| Kim Andersen | Board of Directors | 0 companies |
| Minik Jacob Sachse | Board of Directors | 0 companies |
| Per Kaare Culmsee | Board of Directors | 0 companies |