| Revenue | DKK 722K | +8% |
| EBITDA | DKK -327K | +12% |
| Net profit | DKK -492K | +9% |
| Total assets | DKK 1,3M | -29% |
| Equity | DKK -254K | -206% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.751 | 1.449 | 1.508 | 1.335 | 3.226 | 1.553 | 1.180 | 1.361 | 1.701 | 1.248 | 813 | 881 | 669 | 722 |
| Staff expenses | -1.616 | -1.395 | -1.383 | -1.368 | -1.383 | -1.241 | -983 | -1.065 | -999 | -1.102 | -1.047 | -1.048 | -1.039 | -1.049 |
| EBITDA | 135 | 201 | 296 | 152 | 1.874 | 312 | 197 | 295 | 702 | 146 | -233 | -167 | -370 | -327 |
| Depreciation & amort. | 79 | 84 | -181 | -237 | -226 | -213 | -205 | -124 | -67 | -0 | -0 | -0 | -72 | -123 |
| EBIT | 56 | 117 | 115 | -85 | 1.648 | 100 | -8 | 172 | 635 | 146 | -233 | -167 | -442 | -450 |
| Net financials | -41 | 11 | 90 | 38 | -17 | 118 | -98 | 37 | 11 | 245 | -175 | 70 | -46 | -42 |
| Profit before tax | 14 | 128 | 205 | -47 | 1.632 | 218 | -73 | 209 | 646 | 391 | -408 | -97 | -488 | -492 |
| Tax | 4 | 29 | 25 | 14 | 441 | 55 | 16 | 59 | 149 | 79 | -90 | -0 | 54 | -0 |
| Net profit | 10 | 100 | 180 | -61 | 1.190 | 163 | -90 | 150 | 496 | 313 | -319 | -97 | -542 | -492 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.283 | 3.269 | 3.206 | 2.884 | 4.259 | 3.558 | 2.766 | 2.425 | 2.630 | 2.440 | 1.546 | 1.432 | 1.826 | 1.288 |
| Equity | 2.234 | 2.334 | 2.514 | 2.274 | 3.464 | 3.027 | 2.337 | 1.987 | 1.983 | 1.796 | 877 | 780 | 238 | -254 |
| Long-term debt | 301 | 173 | 126 | 126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 748 | 762 | 567 | 484 | 790 | 531 | 429 | 439 | 648 | 609 | 669 | 652 | 1.588 | 1.542 |
| Total debt | 1.049 | 935 | 692 | 610 | 790 | 531 | 429 | 439 | 648 | 609 | 669 | 652 | 1.588 | 1.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Management | Management | 2004 | — | — |
AM | Audit | 1991 | — | — |
DR Founder | Founder | 1991 | — | — |
MJ Audit | Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 1991 | — | — | |
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BI-INVEST ApS | Company | 50.0% | 50.0% | 2008 |
LI INVEST ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Iversen | Management | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Founder | 0 companies |
| Merete Jacobsen | Audit | 0 companies |
| Knud Iversen | Board of Directors | 0 companies |
| Annalise Stege | Board of Directors | 0 companies |
| Elly Hybertz Iversen | Board of Directors | 0 companies |
| Lars Iversen | Chairman | 0 companies |
| Lise-Lotte Lyng Andersen | Chairman | 0 companies |