| Revenue | DKK 17,6M | +3% |
| EBITDA | DKK 2M | +8% |
| Net profit | DKK 257K | +138% |
| Total assets | DKK 24,7M | -9% |
| Equity | DKK 8,3M | +3% |
| Employees | 43 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.684 | 6.464 | 7.083 | 8.565 | 10.170 | 12.265 | 16.891 | 17.888 | 16.733 | 21.618 | 21.079 | 14.274 | 16.986 | 17.554 |
| Staff expenses | -4.740 | -6.189 | -7.779 | -7.837 | -8.899 | -9.964 | -12.182 | -13.095 | -12.802 | -14.738 | -16.746 | -16.277 | -15.180 | -15.564 |
| EBITDA | -145 | 275 | -695 | 728 | 1.272 | 2.301 | 4.709 | 4.793 | 3.931 | 6.880 | 4.333 | -2.003 | 1.805 | 1.957 |
| Depreciation & amort. | -516 | -391 | -470 | -461 | -476 | -847 | -1.215 | -1.226 | -752 | -964 | -1.092 | -1.113 | -1.152 | -1.244 |
| EBIT | -661 | -116 | -1.165 | 267 | 795 | 1.453 | 3.494 | 3.568 | 3.179 | 5.916 | 3.241 | -3.116 | 653 | 713 |
| Net financials | -640 | -267 | -411 | -527 | -236 | -558 | -677 | -361 | -293 | -481 | -489 | -717 | -520 | -393 |
| Profit before tax | -826 | -383 | -1.576 | -260 | 559 | 896 | 2.818 | 3.206 | 2.886 | 5.435 | 2.752 | -3.833 | 133 | 320 |
| Tax | 238 | -119 | -241 | -28 | 96 | 193 | 626 | 708 | 647 | 1.262 | 658 | -810 | 24 | 62 |
| Net profit | -1.063 | -264 | -1.335 | -232 | 463 | 703 | 2.192 | 2.499 | 2.240 | 4.172 | 2.094 | -3.022 | 108 | 257 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.423 | 10.808 | 10.312 | 10.038 | 11.792 | 16.882 | 21.560 | 19.336 | 23.025 | 25.790 | 28.946 | 23.232 | 27.055 | 24.724 |
| Equity | 384 | 119 | -715 | -947 | -484 | 219 | 2.411 | 4.909 | 7.149 | 10.821 | 10.915 | 7.892 | 8.001 | 8.258 |
| Long-term debt | 4.670 | 4.742 | 4.211 | 3.976 | 3.705 | 5.555 | 4.802 | 4.012 | 5.443 | 4.890 | 4.257 | 4.046 | 4.422 | 3.938 |
| Short-term debt | 2.705 | 5.400 | 6.511 | 6.731 | 8.198 | 10.514 | 13.523 | 9.712 | 9.636 | 9.341 | 13.007 | 11.293 | 14.632 | 12.485 |
| Total debt | 7.374 | 10.142 | 10.722 | 10.708 | 11.903 | 16.069 | 18.325 | 13.724 | 15.079 | 14.231 | 17.264 | 15.340 | 19.054 | 16.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Founder | Founder | 1999 | — | — |
RK Management | Management | 2011 | — | — |
JM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JMK Holding, Bording ApS | Company | 50.0% | 50.0% | 2020 |
MØLHOLM INVEST A/S | Company | 33.3% | 33.3% | 2013 |
O. Mortensen Låsby ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 10.0% | 10.0% | 2013 | |
BF12 A/S | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Kildsgaard | Founder | 0 companies |
| René Kildsgaard | Management | 0 companies |
| Jørgen Møller Kristensen | Management | 0 companies |
| Anja Nielsen | Board of Directors | 0 companies |
| Jørgen Mølholm | Chairman | 0 companies |
| Berit Kildsgaard | Chairman | 0 companies |
| Ole Mortensen | Board of Directors | 0 companies |