| Revenue | DKK -586K | +64% |
| EBITDA | DKK -1,1M | -43% |
| Net profit | DKK 30,9M | +32% |
| Total assets | DKK 138,2M | +26% |
| Equity | DKK 127M | +32% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 16 | -97 | -142 | -356 | -586 |
| Staff expenses | -233 | -287 | -449 | -449 | -563 |
| EBITDA | -242 | -384 | -591 | -805 | -1.149 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -242 | -384 | -591 | -805 | -1.149 |
| Net financials | 16.517 | 19.589 | -105 | 28.554 | 34.524 |
| Profit before tax | 16.275 | 19.205 | -696 | 27.748 | 33.375 |
| Tax | 2.788 | 1.788 | 632 | 4.341 | 2.487 |
| Net profit | 13.487 | 17.416 | -1.328 | 23.407 | 30.888 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 68.261 | 84.392 | 81.596 | 109.309 | 138.198 |
| Equity | 56.796 | 74.099 | 72.657 | 96.065 | 126.953 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.465 | 10.293 | 8.939 | 13.244 | 11.245 |
| Total debt | 11.465 | 10.293 | 8.939 | 13.244 | 11.245 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
BD Founder | Founder | 1997 |
CB Founder | Founder | 1997 |
| Former (4) | ||
LM Chief Executive Officer | Chief Executive Officer | 2001 – 2003 |
KM Management | Management | 1997 – 1999 |
KH Management | Management | 1999 – 2001 |
IK Management | Management | 2003 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 1999 – 2003 | |
| Chairman | 1997 – 1999 | |
| Board of Directors | 1999 – 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Michael Vinther | Chief Executive Officer | 0 companies |
| Karen Margrethe Broe | Management | 0 companies |
| BLIC DANMARK A/S | Founder | 0 companies |
| Kirsten Hartmann Nørregaard | Management | 0 companies |
| Christian Broe Skov | Founder | 0 companies |
| Ib Kunøe | Management | 0 companies |
| Mogens Wordenskjold Nørregaard | Chairman | 0 companies |
| Jan Moosmand | Chairman | 0 companies |
| René Krainert | Board of Directors | 0 companies |