| Revenue | DKK 2,1M | +37% |
| EBITDA | DKK 1,7M | +35% |
| Net profit | DKK 1,6M | +105% |
| Total assets | DKK 11,3M | -5% |
| Equity | DKK 6,7M | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -123 | -165 | -221 | 50 | 106 | 677 | 925 | 889 | 589 | 608 | 756 | 1.130 | 1.502 | 2.051 |
| Staff expenses | -12 | -16 | -0 | -24 | -36 | -460 | -259 | -202 | -350 | -203 | -259 | -294 | -246 | -359 |
| EBITDA | -135 | -181 | -221 | 26 | 70 | 217 | 666 | 687 | 240 | 406 | 819 | 837 | 1.256 | 1.693 |
| Depreciation & amort. | -32 | 32 | 32 | -32 | -36 | -37 | -52 | -59 | -59 | -67 | 161 | -33 | -30 | -30 |
| EBIT | -167 | -214 | -254 | -6 | 34 | 180 | 614 | 628 | 180 | 339 | 658 | 804 | 1.226 | 1.663 |
| Net financials | 494 | 1 | -37 | 475 | 218 | 602 | 513 | -679 | 69 | -65 | -22 | -41 | -265 | 182 |
| Profit before tax | 327 | -213 | -291 | 469 | 252 | 782 | 1.127 | -30 | 274 | 273 | 637 | 763 | 961 | 1.845 |
| Tax | -40 | -36 | 169 | -0 | -0 | -0 | -85 | -0 | -0 | 68 | 108 | 105 | 202 | 287 |
| Net profit | 367 | -177 | -460 | 469 | 252 | 782 | 1.212 | -150 | 238 | 205 | 529 | 658 | 759 | 1.558 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.046 | 2.788 | 2.397 | 2.676 | 2.992 | 3.931 | 6.928 | 5.282 | 5.645 | 5.775 | 10.047 | 10.719 | 11.828 | 11.265 |
| Equity | 1.489 | 1.264 | 755 | 1.175 | 1.377 | 2.109 | 3.269 | 3.075 | 3.314 | 3.463 | 3.935 | 4.537 | 5.237 | 6.734 |
| Long-term debt | 1.039 | 1.014 | 1.032 | 1.432 | 1.432 | 1.432 | 2.000 | 2.061 | 2.052 | 2.069 | 1.973 | 1.840 | 3.980 | 2.451 |
| Short-term debt | 518 | 511 | 609 | 68 | 182 | 390 | 1.659 | 146 | 279 | 242 | 4.133 | 4.336 | 2.605 | 2.077 |
| Total debt | 1.557 | 1.524 | 1.641 | 1.500 | 1.615 | 1.822 | 3.659 | 2.207 | 2.331 | 2.311 | 6.106 | 6.176 | 6.585 | 4.528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Mosegaard | Founder | 0 companies |
| Jytte Lykke Jacobsen | Board of Directors | 0 companies |