| Revenue | DKK 133K | -56% |
| EBITDA | DKK 10K | +80% |
| Net profit | DKK 10K | +108% |
| Total assets | DKK 173K | -6% |
| Equity | DKK 103K | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 312 | 353 | 416 | 321 | 342 | 354 | 310 | 260 | 257 | 196 | 250 | 266 | 303 | 133 |
| Staff expenses | -116 | -116 | -116 | -116 | -117 | -117 | -118 | -102 | -119 | -120 | -120 | -121 | -121 | -123 |
| EBITDA | 32 | 42 | 76 | 29 | 47 | 55 | 38 | -2 | -16 | -33 | 18 | -34 | 6 | 10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 32 | 42 | 76 | 29 | 47 | 55 | 38 | -2 | -16 | -33 | 18 | -34 | 6 | 10 |
| Net financials | -11 | -8 | -7 | -5 | -4 | -4 | -3 | -2 | -1 | -2 | -3 | -1 | -1 | -1 |
| Profit before tax | 21 | 34 | 70 | 24 | 43 | 51 | 35 | -4 | -17 | -35 | 15 | -36 | 5 | 10 |
| Tax | 5 | 16 | 15 | 5 | 10 | 11 | 8 | -1 | 4 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 16 | 18 | 54 | 19 | 33 | 40 | 27 | -3 | -22 | -35 | 15 | -36 | 5 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 246 | 232 | 263 | 248 | 271 | 282 | 292 | 245 | 233 | 241 | 191 | 162 | 185 | 173 |
| Equity | -23 | -4 | 50 | 69 | 102 | 141 | 169 | 165 | 144 | 109 | 124 | 89 | 93 | 103 |
| Long-term debt | 0 | 0 | 0 | 0 | -3 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 269 | 237 | 213 | 179 | 169 | 141 | 124 | 80 | 89 | 132 | 67 | 74 | 92 | 70 |
| Total debt | 269 | 237 | 213 | 179 | 169 | 141 | 124 | 80 | 89 | 132 | 67 | 74 | 92 | 70 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Founder | Founder | 1989 | — | — |
EM Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Kjær Madsen | Founder | 0 companies |
| Elizabeth Madsen | Founder | 0 companies |
| Mogens Frøslev Frandsen | Board of Directors | 0 companies |
| Ann Provis | Board of Directors | 0 companies |
| Jan Ditlev Larsen | Board of Directors | 0 companies |