| Revenue | DKK 205K | +486% |
| EBITDA | DKK 201K | +340% |
| Net profit | DKK 160K | +902% |
| Total assets | DKK 2,9M | +7% |
| Equity | DKK 2,7M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.985 | 1.814 | 1.993 | 2.303 | 2.184 | 2.604 | 2.655 | 2.509 | 2.572 | 3.153 | 3.295 | 2.331 | 35 | 205 |
| Staff expenses | -1.732 | -1.855 | -1.927 | -1.827 | -1.816 | -1.967 | -1.925 | -1.789 | -1.794 | -1.816 | -1.972 | -417 | -119 | -3 |
| EBITDA | -227 | -42 | 66 | 476 | 368 | 666 | 730 | 720 | 778 | 1.337 | 1.322 | 1.913 | -84 | 201 |
| Depreciation & amort. | -13 | -65 | -65 | -57 | -9 | 15 | -28 | -38 | -23 | -27 | -46 | -29 | -29 | -29 |
| EBIT | -240 | -107 | 1 | 419 | 359 | 652 | 702 | 683 | 755 | 1.310 | 1.277 | 1.884 | -113 | 172 |
| Net financials | -52 | 63 | 196 | 53 | 75 | 2 | 21 | 42 | -6 | -8 | 38 | 117 | 139 | 41 |
| Profit before tax | -292 | -44 | 197 | 472 | 434 | 653 | 723 | 725 | 748 | 1.302 | 1.315 | 2.008 | 26 | 213 |
| Tax | -63 | -0 | 33 | 118 | 86 | 149 | 154 | 170 | 165 | 287 | 291 | 443 | 10 | 52 |
| Net profit | -229 | -44 | 164 | 354 | 348 | 505 | 569 | 554 | 583 | 1.015 | 1.024 | 1.565 | 16 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.030 | 4.689 | 4.757 | 4.944 | 5.208 | 4.267 | 4.653 | 5.180 | 4.956 | 5.743 | 5.697 | 5.658 | 2.689 | 2.871 |
| Equity | 4.151 | 3.960 | 3.952 | 4.154 | 4.502 | 3.347 | 3.810 | 4.365 | 3.947 | 4.963 | 4.986 | 5.551 | 2.567 | 2.728 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -879 | 730 | 805 | 791 | 706 | 920 | 843 | 815 | 1.009 | 781 | 710 | 94 | 107 | 117 |
| Total debt | -879 | 730 | 805 | 791 | 706 | 920 | 843 | 815 | 1.009 | 781 | 710 | 94 | 107 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Management | Management | 1979 | — | — |
NM Audit | Audit | 1979 | — | — |
TA Management | Management | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BILCO ApS | Company | 50.0% | 50.0% | 2021 |
Tor Andersen Holding ApS | Company | 50.0% | 50.0% | 2020 |
Bilco Holding ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 33.3% | 33.3% | 1979 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Ingvar Andersen | Management | 0 companies |
| Niels Mikkelsen | Audit | 0 companies |
| Tor Arild Andersen | Management | 0 companies |