| Revenue | DKK 1,7M | -21% |
| EBITDA | DKK 318K | -55% |
| Net profit | DKK 137K | -63% |
| Total assets | DKK 7,3M | -7% |
| Equity | DKK 4,6M | +3% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.653 | 5.504 | 4.329 | 4.717 | 4.430 | 4.732 | 5.489 | 5.328 | 4.376 | 3.541 | 2.907 | 2.129 | 1.676 |
| Staff expenses | -4.826 | -5.329 | -4.592 | -4.114 | -3.943 | -4.416 | -5.195 | -4.959 | -4.429 | -3.687 | -2.910 | -1.422 | -1.357 |
| EBITDA | 827 | 174 | -262 | 603 | 487 | 316 | 294 | 369 | -53 | -147 | -3 | 707 | 318 |
| Depreciation & amort. | -91 | -91 | -91 | -91 | -78 | -78 | -78 | -78 | -78 | -18 | -18 | -18 | -18 |
| EBIT | 736 | 83 | -353 | 512 | 409 | 238 | 216 | 291 | -131 | -165 | -21 | 689 | 300 |
| Net financials | -30 | -38 | -113 | -105 | -113 | -123 | -102 | -137 | -124 | -104 | -131 | -197 | -138 |
| Profit before tax | 706 | 46 | -466 | 408 | 297 | 115 | 114 | 154 | -255 | -269 | -152 | 492 | 163 |
| Tax | 178 | 39 | -102 | 90 | 65 | 25 | 25 | 34 | -45 | -58 | -33 | 117 | 26 |
| Net profit | 528 | 7 | -364 | 318 | 232 | 90 | 89 | 120 | -210 | -210 | -118 | 376 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.636 | 10.989 | 10.759 | 10.652 | 10.113 | 10.809 | 11.140 | 9.670 | 8.211 | 8.258 | 8.395 | 7.797 | 7.264 |
| Equity | 2.353 | 2.360 | 1.996 | 2.314 | 2.545 | 2.635 | 2.724 | 2.844 | 2.634 | 2.424 | 4.102 | 4.477 | 4.615 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 0 | 0 | 330 | 330 | 355 |
| Short-term debt | 7.283 | 8.630 | 8.764 | 8.339 | 7.568 | 8.174 | 8.416 | 6.674 | 5.577 | 5.834 | 3.964 | 2.990 | 2.294 |
| Total debt | 7.283 | 8.630 | 8.764 | 8.339 | 7.568 | 8.174 | 8.416 | 6.826 | 5.577 | 5.834 | 4.294 | 3.319 | 2.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Management | Management | 2003 | — | — |
JV Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.I.HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Isaksen | Management | 0 companies |
| Jens Veggerby | Management | 0 companies |
| Tove Margrethe Brahe | Board of Directors | 0 companies |
| Bjarne Christensen | Chairman | 0 companies |