| Revenue | DKK 794K | -54% |
| EBITDA | DKK -999K | -282% |
| Net profit | DKK -1,6M | -1550% |
| Total assets | DKK 45,9M | +41% |
| Equity | DKK 11,5M | -12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -261 | 260 | 705 | 2.933 | 2.691 | 3.764 | 8.510 | 1.803 | 1.776 | 2.997 | 923 | 1.741 | 794 |
| Staff expenses | -0 | -117 | -151 | -176 | -253 | -367 | -212 | -358 | -499 | -559 | -589 | -1.116 | -973 |
| EBITDA | -250 | 149 | 555 | 2.757 | 4.845 | 3.396 | 8.298 | 1.445 | 1.279 | 2.485 | 1.317 | 549 | -999 |
| Depreciation & amort. | -0 | -0 | 52 | -0 | -0 | -0 | -38 | -38 | -38 | -0 | -0 | -0 | -0 |
| EBIT | -250 | 149 | 502 | 2.757 | 4.845 | 3.396 | 8.259 | 1.407 | 1.241 | 2.485 | 1.317 | 549 | -999 |
| Net financials | -57 | -354 | -341 | -554 | -1.735 | -1.099 | -678 | -537 | -362 | -179 | -148 | -672 | -1.062 |
| Profit before tax | -308 | -205 | 162 | 2.203 | 3.110 | 2.298 | 7.581 | 870 | 879 | 2.306 | 1.169 | -123 | -2.062 |
| Tax | -107 | -257 | 128 | 530 | 687 | 539 | 1.696 | 194 | 196 | 514 | 258 | -25 | -452 |
| Net profit | -200 | 52 | 34 | 1.673 | 2.423 | 1.758 | 5.885 | 676 | 682 | 1.792 | 911 | -98 | -1.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.253 | 23.945 | 33.295 | 73.566 | 86.899 | 83.130 | 37.091 | 35.483 | 35.241 | 36.966 | 24.775 | 32.464 | 45.853 |
| Equity | 3.717 | 3.770 | 3.447 | 5.120 | 7.543 | 9.301 | 15.186 | 9.862 | 10.544 | 12.337 | 13.247 | 13.150 | 11.540 |
| Long-term debt | 2.144 | 4.616 | 9.113 | 34.973 | 50.122 | 49.879 | 12.705 | 10.639 | 9.319 | 7.230 | 5.862 | 5.973 | 9.837 |
| Short-term debt | 9.490 | 13.840 | 16.768 | 28.712 | 15.450 | 11.312 | 6.685 | 12.908 | 13.951 | 16.697 | 5.046 | 12.888 | 24.237 |
| Total debt | 11.634 | 18.456 | 25.882 | 63.684 | 65.572 | 61.191 | 19.390 | 23.548 | 23.270 | 23.926 | 10.907 | 18.860 | 34.074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Management | Management | 2004 | — | — |
EJ Founder | Founder | 1997 | — | — |
BC Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LBC HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
BLC HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Otte Jensen | Management | 0 companies |
| Edvard Jensen | Founder | 0 companies |
| Benny Christensen | Management | 0 companies |
| Ivan Frederiksen | Board of Directors | 0 companies |
| Lene Christensen | Board of Directors | 0 companies |
| Dennis Christensen | Board of Directors | 0 companies |
| Jesper Otte Jensen | Board of Directors | 0 companies |
| Thomas Otte Jensen | Board of Directors | 0 companies |