| Revenue | DKK -123K | +1% |
| EBITDA | DKK -172K | +0% |
| Net profit | DKK 254K | -56% |
| Total assets | DKK 7,2M | -10% |
| Equity | DKK 7,1M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82 | — | — | — | — | — | -113 | -116 | -115 | -120 | -156 | -119 | -122 | -123 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -49 | -49 |
| EBITDA | 181 | 0 | 0 | 0 | 0 | 0 | -113 | -116 | -115 | -120 | -156 | -119 | -171 | -172 |
| Depreciation & amort. | -49 | -0 | -0 | -0 | -0 | -0 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -35 |
| EBIT | 131 | 0 | 0 | 0 | 0 | 0 | -155 | -157 | -156 | -162 | -197 | -161 | -213 | -207 |
| Net financials | -887 | 0 | 0 | 0 | 0 | 0 | -334 | 1.389 | 625 | 1.106 | -1.642 | 962 | 944 | 532 |
| Profit before tax | -756 | 0 | 0 | 0 | 0 | 0 | -489 | 1.232 | 469 | 945 | -1.839 | 801 | 732 | 326 |
| Tax | -196 | -0 | -0 | -0 | -0 | -0 | -24 | 190 | 104 | 214 | -405 | 177 | 161 | 72 |
| Net profit | -560 | 0 | 0 | 0 | 0 | 0 | -465 | 1.042 | 365 | 731 | -1.434 | 624 | 571 | 254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.316 | 0 | 0 | 0 | 0 | 0 | 10.459 | 11.095 | 10.813 | 10.930 | 8.448 | 8.349 | 7.977 | 7.214 |
| Equity | 11.725 | 0 | 0 | 0 | 0 | 0 | 10.430 | 10.922 | 10.687 | 10.718 | 8.384 | 8.308 | 7.519 | 7.088 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -568 | 0 | 0 | 0 | 0 | 0 | 29 | 147 | 102 | 194 | 64 | 41 | 458 | 126 |
| Total debt | -568 | 0 | 0 | 0 | 0 | 0 | 29 | 147 | 102 | 194 | 64 | 41 | 458 | 126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Founder | Founder | 1988 | — | — |
BF Management | Management | 2011 | — | — |
ML Founder | Founder | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Birthe Ingrid Sø | Founder | 0 companies |
| Birgitte Funch | Management | 0 companies |
| Mette Lisbeth Funch | Founder | 0 companies |
| Niels Buch Andersen | Board of Directors | 0 companies |
| Steffen Kjærulff-Schmidt | Chairman | 0 companies |
| Erik Hovgaard | Board of Directors | 0 companies |
| Bent Kjeldgaard Lauritzen | Chairman | 0 companies |
| Jens Peder Christian Pedersen | Board of Directors | 0 companies |