| Revenue | DKK 610K | -71% |
| EBITDA | DKK -2,4M | -4586% |
| Net profit | DKK -2,6M | -1648% |
| Total assets | DKK 5,5M | -18% |
| Equity | DKK 1,7M | -26% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.073 | 8.908 | 9.058 | 7.371 | 7.409 | 7.192 | 6.983 | 9.996 | 7.857 | 9.402 | 4.595 | 2.924 | 2.069 | 610 |
| Staff expenses | -8.231 | -7.810 | -7.173 | -5.951 | -5.733 | -5.590 | -5.590 | -6.878 | -6.259 | -5.917 | -3.955 | -2.923 | -2.223 | -3.011 |
| EBITDA | 1.841 | 1.098 | 1.885 | 1.420 | 1.677 | 1.602 | 1.393 | 3.118 | 1.599 | 3.485 | 640 | 109 | -51 | -2.402 |
| Depreciation & amort. | 382 | 398 | 290 | 284 | -252 | -349 | -255 | -649 | -332 | -267 | -289 | 54 | 51 | -644 |
| EBIT | 1.459 | 700 | 1.595 | 1.136 | 1.425 | 1.253 | 1.138 | 2.469 | 1.267 | 3.218 | 350 | 55 | -102 | -3.045 |
| Net financials | -54 | -90 | -38 | -80 | -178 | -165 | -140 | -212 | -268 | -318 | -240 | -191 | -86 | 13 |
| Profit before tax | 1.405 | 610 | 1.557 | 1.055 | 1.246 | 1.088 | 998 | 2.257 | 998 | 2.900 | 110 | -136 | -189 | -3.032 |
| Tax | 353 | 151 | 370 | 237 | 270 | 237 | 221 | 502 | 221 | 639 | 26 | -38 | -41 | -452 |
| Net profit | 1.052 | 460 | 1.187 | 819 | 976 | 851 | 777 | 1.755 | 777 | 2.261 | 84 | -98 | -148 | -2.580 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.676 | 7.775 | 8.657 | 8.026 | 9.830 | 8.381 | 10.159 | 13.996 | 14.889 | 10.325 | 11.326 | 6.323 | 6.682 | 5.482 |
| Equity | 500 | 500 | 500 | 500 | 500 | 1.351 | 1.277 | 2.255 | 1.277 | 2.761 | 584 | 402 | 2.255 | 1.675 |
| Long-term debt | 0 | 0 | 321 | 207 | 253 | 257 | 263 | 281 | 393 | 561 | 29 | 0 | 0 | 0 |
| Short-term debt | 7.831 | 6.953 | 7.485 | 7.024 | 8.759 | 6.700 | 8.529 | 11.148 | 13.079 | 6.786 | 10.498 | 5.657 | 4.140 | 3.808 |
| Total debt | 7.831 | 6.953 | 7.805 | 7.231 | 9.012 | 6.957 | 8.792 | 11.429 | 13.472 | 7.346 | 10.526 | 5.657 | 4.140 | 3.808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 1990 | — | — |
HP Founder | Founder | 1990 | — | — |
EB Founder | Founder | 1990 | — | — |
ME Management | Management | 2007 | — | — |
EH Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJØMI HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Højsgaard Holbech | Management | 0 companies |
| Hans Peter Bank | Founder | 0 companies |
| Else Bank | Founder | 0 companies |
| Morten Erik Hansen | Management | 0 companies |
| Erik Heilesen | Founder | 0 companies |
| Pia Anette Hansen | Board of Directors | 0 companies |
| Gitte Snejbjerg Holbech | Board of Directors | 0 companies |
| Lars Erik Thosti | Chairman | 0 companies |