| Revenue | DKK 5,6M | +108% |
| EBITDA | DKK 1,1M | +183% |
| Net profit | DKK 863K | +201% |
| Total assets | DKK 2,8M | +129% |
| Equity | DKK 1M | +127% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.860 | 1.807 | 2.078 | 2.421 | 2.451 | 2.774 | 2.292 | 2.724 | 2.049 | 2.529 | 2.722 | 2.564 | 2.675 | 5.555 |
| Staff expenses | -1.776 | -1.697 | -1.498 | -2.018 | -1.978 | -2.085 | -2.047 | -2.256 | -2.221 | -1.945 | -2.243 | -2.274 | -2.274 | -4.421 |
| EBITDA | 84 | 110 | 580 | 403 | 473 | 689 | 245 | 468 | -172 | 584 | 478 | 290 | 401 | 1.134 |
| Depreciation & amort. | -35 | -35 | -35 | -39 | -88 | -60 | -60 | -60 | -55 | -8 | -4 | -4 | -4 | -4 |
| EBIT | 49 | 76 | 546 | 363 | 384 | 629 | 185 | 408 | -227 | 576 | 475 | 287 | 397 | 1.131 |
| Net financials | -11 | -55 | -87 | 22 | -43 | -20 | -18 | 9 | 1 | 8 | 63 | -28 | -27 | -22 |
| Profit before tax | 39 | 21 | 459 | 385 | 342 | 609 | 166 | 417 | -226 | 584 | 537 | 259 | 370 | 1.109 |
| Tax | 10 | 7 | 115 | 95 | 84 | 117 | 40 | 96 | -47 | 131 | 122 | 59 | 83 | 246 |
| Net profit | 29 | 14 | 343 | 290 | 257 | 492 | 126 | 321 | -179 | 453 | 416 | 200 | 287 | 863 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.649 | 2.587 | 2.702 | 2.783 | 2.865 | 1.124 | 945 | 1.223 | 2.091 | 1.457 | 1.114 | 1.352 | 1.232 | 2.817 |
| Equity | 1.214 | 1.129 | 1.307 | 1.497 | 1.614 | 656 | 483 | 679 | 200 | 653 | 619 | 368 | 455 | 1.033 |
| Long-term debt | 775 | 775 | 775 | 775 | 721 | 0 | 0 | 0 | 117 | 121 | 120 | 53 | 84 | 0 |
| Short-term debt | 660 | 683 | 620 | 511 | 530 | 468 | 463 | 541 | 1.774 | 683 | 376 | 929 | 691 | 1.784 |
| Total debt | 1.435 | 1.458 | 1.395 | 1.286 | 1.251 | 468 | 463 | 541 | 1.891 | 805 | 496 | 982 | 775 | 1.784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DACB Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Rasmussen | Management | 0 companies |