| Revenue | DKK 12M | -22% |
| EBITDA | DKK 5,9M | -35% |
| Net profit | DKK 3,8M | -37% |
| Total assets | DKK 35,7M | +9% |
| Equity | DKK 9,2M | -16% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.296 | 1.788 | 2.014 | 2.936 | 4.148 | 4.712 | 6.968 | 5.912 | 7.001 | 8.649 | 9.232 | 6.765 | 15.352 | 11.995 |
| Staff expenses | -0 | -1.017 | -1.333 | -1.648 | -2.184 | -2.804 | -3.701 | -3.466 | -4.020 | -5.111 | -5.522 | -4.338 | -6.153 | -6.055 |
| EBITDA | 625 | 807 | 680 | 1.288 | 1.715 | 1.908 | 3.266 | 2.446 | 2.982 | 3.539 | 3.711 | 2.428 | 9.110 | 5.940 |
| Depreciation & amort. | -0 | -17 | 17 | 29 | 99 | -145 | -172 | -189 | -212 | -200 | -304 | -300 | -397 | -805 |
| EBIT | 625 | 789 | 664 | 1.258 | 1.616 | 1.763 | 3.094 | 2.257 | 2.770 | 3.338 | 3.407 | 2.128 | 8.713 | 5.135 |
| Net financials | -88 | -102 | -123 | -212 | -213 | -232 | -124 | -111 | -184 | -78 | -359 | -1.062 | -994 | -548 |
| Profit before tax | 537 | 688 | 541 | 1.047 | 1.403 | 1.531 | 2.970 | 2.146 | 2.586 | 3.260 | 3.047 | 1.066 | 7.719 | 4.588 |
| Tax | 141 | 164 | 134 | 246 | 309 | 337 | 654 | 472 | 570 | 718 | 727 | 254 | 1.699 | 790 |
| Net profit | 396 | 524 | 407 | 801 | 1.094 | 1.193 | 2.316 | 1.674 | 2.016 | 2.542 | 2.320 | 812 | 6.021 | 3.798 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.926 | 3.575 | 4.156 | 6.168 | 10.695 | 14.151 | 15.126 | 17.056 | 21.493 | 25.436 | 26.982 | 20.749 | 32.821 | 35.659 |
| Equity | 970 | 1.194 | 1.601 | 2.401 | 3.496 | 4.189 | 5.756 | 5.129 | 5.545 | 5.087 | 4.857 | 5.170 | 10.890 | 9.167 |
| Long-term debt | 124 | 162 | 98 | 248 | 317 | 351 | 667 | 476 | 645 | 719 | 753 | 273 | 1.786 | 947 |
| Short-term debt | 1.831 | 2.217 | 2.456 | 3.519 | 6.881 | 9.610 | 8.704 | 11.451 | 15.304 | 19.630 | 21.371 | 15.307 | 20.145 | 25.545 |
| Total debt | 1.955 | 2.379 | 2.554 | 3.767 | 7.199 | 9.962 | 9.370 | 11.926 | 15.948 | 20.349 | 22.124 | 15.580 | 21.931 | 26.492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BØ Management | Management | 2003 | — | — |
| Audit | 2005 | — | — | |
TN Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BØ HOLDING ApS | Company | 90.0% | 90.0% | 2021 |
H. Reedtz Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Østergaard | Management | 0 companies |
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Thomas Nygaard Lauridsen | Founder | 0 companies |