| Revenue | DKK 2,2M | -30% |
| EBITDA | DKK 602K | +42% |
| Net profit | DKK 739K | -86% |
| Total assets | DKK 5,7M | +9% |
| Equity | DKK 3,7M | +20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.363 | 3.138 | 1.910 | 2.954 | 2.987 | 3.513 | 2.439 | 2.832 | 2.283 | 1.460 | 1.822 | 2.208 | 3.133 | 2.184 |
| Staff expenses | -623 | -896 | -937 | -1.200 | -992 | -1.382 | -975 | -1.214 | -821 | -880 | -1.267 | -1.039 | -1.250 | -627 |
| EBITDA | 271 | 272 | 122 | 30 | 154 | 117 | 13 | 12 | 304 | 580 | -157 | 443 | 424 | 602 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 271 | 272 | 122 | 30 | 154 | 117 | 13 | 12 | 304 | 580 | -157 | 443 | 424 | 602 |
| Net financials | 14 | 29 | 89 | 16 | 1 | 0 | -1 | -3 | -24 | -144 | 393 | -132 | 4.994 | 246 |
| Profit before tax | 286 | 300 | 211 | 46 | 156 | 117 | 11 | 9 | 279 | 437 | 236 | 312 | 5.418 | 848 |
| Tax | 71 | 76 | 52 | 12 | 38 | 27 | 3 | 3 | 39 | 96 | -0 | 11 | 67 | 109 |
| Net profit | 214 | 225 | 159 | 35 | 118 | 90 | 8 | 6 | 240 | 341 | 236 | 301 | 5.351 | 739 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.707 | 1.957 | 1.976 | 2.068 | 2.104 | 1.749 | 1.455 | 1.464 | 4.671 | 4.322 | 4.257 | 4.485 | 5.248 | 5.694 |
| Equity | 1.204 | 1.332 | 1.393 | 1.327 | 1.241 | 1.331 | 1.339 | 1.239 | 1.371 | 1.601 | 1.724 | 2.025 | 3.048 | 3.665 |
| Long-term debt | 0 | 76 | 52 | 6 | 25 | 31 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 503 | 549 | 531 | 734 | 838 | 387 | 113 | 225 | 3.300 | 2.721 | 2.533 | 2.460 | 2.200 | 2.030 |
| Total debt | 503 | 625 | 583 | 740 | 863 | 418 | 116 | 225 | 3.300 | 2.721 | 2.533 | 2.460 | 2.200 | 2.030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Management | Management | 1977 | — | — |
BI Management | Management | 1977 | — | — |
MB Management | Management | 1977 | — | — |
CB Management | Management | 1977 | — | — |
IA Audit | Audit | 2002 | — | — |
BM Management | Management | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — | |
| Chairman | 1977 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Frederiksen | Management | 0 companies |
| Bent Ivar Andrup | Management | 0 companies |
| Marianne Bentzen | Management | 0 companies |
| Charlotte Britt Kamp Hansen | Management | 0 companies |
| Ib Alex Evensen | Audit | 0 companies |
| Bjarne Møldrup | Management | 0 companies |
| Hans Jørgen Holbek | Board of Directors | 0 companies |
| Sven Bentzen | Board of Directors | 0 companies |
| Morten Rossen-Jørgensen | Chairman | 0 companies |
| Anna Jeanette Lunde Dyremose | Chairman | 0 companies |
| Majken Normand Bell | Board of Directors | 0 companies |
| Ulla Møldrup | Board of Directors | 0 companies |
| Anders Singh Vesterdahl | Board of Directors | 0 companies |
| Mette Bach Dyremose | Board of Directors | 0 companies |
| Christina Björk | Board of Directors | 0 companies |
| Heidi Holme Bjerborg | Board of Directors | 0 companies |
| Carsten Gert Holbek | Board of Directors | 0 companies |
| Nicolas Suresh Mersebach Bentzen | Board of Directors | 0 companies |
| Finn Bentzen | Board of Directors | 0 companies |