| Revenue | DKK 54,8M | +1% |
| EBITDA | DKK 2,8M | -77% |
| Net profit | DKK -24,9M | -1207% |
| Total assets | DKK 104,8M | -28% |
| Equity | DKK 36,3M | -41% |
| Employees | 20 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 20.807 | 22.071 | 20.140 | 21.742 | 25.210 | 30.515 | 36.845 | 44.639 | 48.943 | 52.167 | 54.354 | 54.788 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10.115 | -10.494 | -8.236 | -8.582 | -11.635 | -12.609 | -13.765 | -22.755 | -23.420 | -22.964 | -25.548 | -31.136 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.513 | 5.270 | 4.141 | 4.832 | 4.628 | 4.425 | 4.480 | 4.613 | 5.656 | 5.970 | 11.797 | 2.750 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.582 | -1.719 | -2.264 | -2.584 | -2.414 | -2.639 | -3.092 | -3.838 | -4.584 | -4.732 | -3.168 | -2.971 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.931 | 3.552 | 1.877 | 2.248 | 2.214 | 1.786 | 1.388 | 775 | 1.072 | 1.238 | 8.629 | -221 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.417 | 5.998 | 12.755 | 14.119 | 21.581 | 14.810 | -6.027 | 4.397 | -461 | -5.231 | -9.169 | -25.139 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.348 | 9.550 | 14.632 | 16.367 | 23.795 | 16.596 | -4.639 | 5.172 | 611 | -3.993 | -540 | -25.360 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -118 | -41 | 142 | 124 | 67 | 58 | 63 | 23 | 76 | 1.362 | -501 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.368 | 9.667 | 14.673 | 16.225 | 23.671 | 16.529 | -4.697 | 5.109 | 588 | -4.069 | -1.902 | -24.859 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.815 | 109.681 | 115.271 | 118.973 | 135.670 | 134.872 | 122.521 | 131.295 | 123.743 | 128.117 | 146.011 | 104.812 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.064 | 30.791 | 41.211 | 51.561 | 68.742 | 75.940 | 64.631 | 70.067 | 68.437 | 63.845 | 61.306 | 36.294 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.970 | 38.171 | 36.180 | 24.368 | 21.330 | 18.283 | 15.692 | 15.464 | 13.681 | 11.095 | 9.909 | 9.047 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.344 | 39.756 | 36.890 | 42.049 | 44.487 | 39.141 | 40.306 | 44.068 | 40.285 | 51.804 | 73.776 | 58.951 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.314 | 77.927 | 73.070 | 66.417 | 65.817 | 57.424 | 55.998 | 59.532 | 53.966 | 62.899 | 83.685 | 67.998 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OP Deputy | Deputy | 2012 | — | — |
BG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
SH Management | Management | 2009 | — | — |
| Audit | 1978 | — | — | |
KA Management | Management | 2017 | — | — |
RE Management | Management | 1978 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PE Management | Management | 1978 | — | — |
MB Deputy | Deputy | 2024 | — | — |
KM Deputy | Deputy | 2022 | — | — |
TE Deputy | Deputy | 2018 | — | — |
EF Management | Management | 1978 | — | — |
LS Deputy | Deputy | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1978 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.G.D HOLDING A/S | Company | 90.0% | 90.0% | 2021 |
| Individual | 5.0% | 5.0% | 1993 | |
| Individual | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Premø | Deputy | 0 companies |
| Børge Gunnar Danielsen | Chief Executive Officer | 0 companies |
| Steen Hansen | Management | 0 companies |
| Reg. revisor Jens Erik Petersen | Audit | 0 companies |
| Kim Andre Perry Nansdal | Management | 0 companies |
| Ruth Eriksen Faurhøj | Management | 0 companies |
| Lars Damsgaard Danielsen | Chief Executive Officer | 0 companies |
| Poul Ejner Rasmussen | Management | 0 companies |
| Morten Bering | Deputy | 0 companies |
| Kristian Mandel Ravn | Deputy | 0 companies |
| Tina Eckardt | Deputy | 0 companies |
| Erik Faurhøj | Management | 0 companies |
| Lasse Sørensen Laustsen | Deputy | 0 companies |
| Ole Damsgaard Danielsen | Board of Directors | 0 companies |
| Henrik Skov Hansen | Board of Directors | 0 companies |
| Nick Bigler | Chairman | 0 companies |
| Søren Storm | Board of Directors | 0 companies |
| Torben Bang | Board of Directors | 0 companies |
| Peter Klindt Eilertsen | Chairman | 0 companies |
| Hans Henrik Olesen | Board of Directors | 0 companies |
| Sven Kaas Hansen | Board of Directors | 0 companies |
| Hans Christian Munck | Board of Directors | 0 companies |
| Jens Kronborg | Board of Directors | 0 companies |
| Peter Damsgaard Danielsen | Board of Directors | 0 companies |
| Peter Henrik Falk | Chairman | 0 companies |
| Uwe Teichert | Chairman | 0 companies |
| Susan Jensen | Board of Directors | 0 companies |
| Ebbe Bjerne Busch Larsen | Chairman | 0 companies |
| Simon Møhring Madsen | Board of Directors | 0 companies |
| Gunner Kreutzer Jakobsen | Chairman | 0 companies |
| Michael Larsen | Board of Directors | 0 companies |
| Martin Todbjerg | Board of Directors | 0 companies |
| Steen Hjort | Board of Directors | 0 companies |
| Peter Baagøe Larsen | Board of Directors | 0 companies |
| Tom Mansfeldt Faurbjerg | Board of Directors | 0 companies |
| Kasper Minddal Madsen | Board of Directors | 0 companies |
| Flemming Bo Johansen | Board of Directors | 0 companies |