| Revenue | DKK 1,5M | +11% |
| EBITDA | DKK 46K | +165% |
| Net profit | DKK 20K | +125% |
| Total assets | DKK 321K | -2% |
| Equity | DKK -150K | +12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.458 | 1.472 | 1.486 | 1.714 | 1.754 | 1.970 | 1.787 | 1.583 | 1.372 | 963 | 1.029 | 1.531 | 1.384 | 1.536 |
| Staff expenses | -1.278 | -1.212 | -1.301 | -1.241 | -1.390 | -1.762 | -1.679 | -1.369 | -1.309 | -1.303 | -1.307 | -1.444 | -1.301 | -1.368 |
| EBITDA | 181 | 260 | 184 | 473 | 364 | 208 | 108 | 215 | 63 | -339 | -278 | 87 | -71 | 46 |
| Depreciation & amort. | 52 | 47 | 60 | 60 | -59 | -86 | -140 | -182 | -132 | -112 | -14 | -5 | -0 | -0 |
| EBIT | 129 | 213 | 125 | 414 | 305 | 122 | -32 | 32 | -69 | -452 | -291 | 82 | -71 | 46 |
| Net financials | 10 | 51 | 75 | 0 | 2 | -6 | -9 | -10 | -3 | -2 | -2 | -25 | -24 | -19 |
| Profit before tax | 139 | 264 | 199 | 414 | 306 | 116 | -41 | 22 | -72 | -453 | -294 | 57 | -96 | 27 |
| Tax | 10 | 66 | 50 | 98 | 69 | 29 | -6 | 5 | -15 | -98 | -65 | 17 | -18 | 7 |
| Net profit | 129 | 198 | 149 | 316 | 237 | 88 | -35 | 17 | -57 | -355 | -229 | 41 | -78 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.233 | 1.432 | 745 | 989 | 950 | 988 | 903 | 873 | 764 | 636 | 417 | 378 | 326 | 321 |
| Equity | 952 | 1.102 | 274 | 441 | 362 | 213 | 177 | 194 | 452 | 97 | -132 | -92 | -170 | -150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 12 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 279 | 330 | 471 | 549 | 588 | 756 | 702 | 650 | 292 | 539 | 550 | 470 | 495 | 470 |
| Total debt | 279 | 330 | 471 | 549 | 588 | 756 | 702 | 665 | 304 | 539 | 550 | 470 | 495 | 470 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 1998 | — | — |
KS Audit | Audit | 1998 | — | — |
OB Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BIRMIS HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Birthe Marie Mispel | Management | 0 companies |
| Kristen Skjødt | Audit | 0 companies |
| Oluf Bagge Hjortlund | Founder | 0 companies |