| Revenue | DKK 278K | +54% |
| EBITDA | DKK 400K | +301% |
| Net profit | DKK 295K | +1769% |
| Total assets | DKK 2,9M | -23% |
| Equity | DKK 523K | +128% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.418 | 3.030 | 1.323 | 1.660 | 2.419 | 2.379 | 1.433 | 541 | 181 | 278 |
| Staff expenses | -2.923 | -3.054 | -2.587 | -1.484 | -1.855 | -2.128 | -2.215 | -219 | -81 | -122 |
| EBITDA | 495 | -24 | -1.264 | 176 | 564 | 251 | -782 | 322 | 100 | 400 |
| Depreciation & amort. | -813 | -813 | -548 | -366 | -391 | -106 | -101 | -70 | -70 | -65 |
| EBIT | -318 | -838 | -1.812 | -190 | 173 | 145 | -883 | 252 | 29 | 335 |
| Net financials | -219 | -68 | -234 | -232 | -171 | -117 | -103 | -72 | -59 | -54 |
| Profit before tax | -536 | -906 | -1.497 | -410 | 8 | 54 | -968 | 180 | -29 | 281 |
| Tax | -102 | -185 | 275 | 6 | 3 | 13 | 9 | -11 | -12 | -13 |
| Net profit | -434 | -721 | -1.771 | -416 | 5 | 41 | -977 | 191 | -18 | 295 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.400 | 7.053 | 5.431 | 4.548 | 4.902 | 4.651 | 3.774 | 3.900 | 3.789 | 2.910 |
| Equity | 2.495 | 1.774 | 3 | -14 | 991 | 1.032 | 55 | 247 | 229 | 523 |
| Long-term debt | 1.330 | 1.065 | 1.186 | 1.014 | 828 | 627 | 411 | 0 | 0 | 0 |
| Short-term debt | 4.115 | 3.940 | 4.242 | 3.548 | 3.083 | 2.992 | 3.308 | 3.653 | 3.560 | 2.386 |
| Total debt | 5.445 | 5.005 | 5.429 | 4.562 | 3.911 | 3.619 | 3.719 | 3.653 | 3.560 | 2.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Management | Management | 1985 | — | — |
PS Unofficial title | Unofficial title | 2021 | — | — |
HN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HMBG HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Christiansen | Management | 0 companies |
| Peter Stanstrup | Unofficial title | 0 companies |
| Heidi Navne Wollemann Holm | Management | 0 companies |
| Nette Grete Chanette Vollemann | Board of Directors | 0 companies |
| Henrik Nørkær Hansen | Board of Directors | 0 companies |