| Revenue | DKK -91K | -102% |
| EBITDA | DKK -96K | +58% |
| Net profit | DKK -24K | +95% |
| Total assets | DKK 1,6M | -10% |
| Equity | DKK 471K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.692 | 10.544 | 4.608 | 7.532 | 7.543 | 9.246 | 9.115 | 9.147 | 12.666 | 11.283 | 10.880 | 4.758 | -91 |
| Staff expenses | -8.097 | -11.603 | -4.647 | -6.009 | -6.647 | -6.984 | -8.028 | -8.083 | -11.408 | -11.195 | -10.917 | -4.987 | -5 |
| EBITDA | 191 | -1.059 | -39 | 1.523 | 896 | 2.262 | 1.088 | 1.048 | 1.258 | 87 | -37 | -230 | -96 |
| Depreciation & amort. | -548 | -380 | -91 | -182 | -206 | -234 | -391 | -469 | -777 | -792 | -677 | -252 | -0 |
| EBIT | -357 | -1.439 | -131 | 1.341 | 691 | 2.028 | 697 | 580 | 482 | -704 | -715 | -481 | -96 |
| Net financials | -1.247 | -461 | -320 | -194 | -34 | 67 | 49 | 43 | -17 | -32 | -230 | -129 | 65 |
| Profit before tax | -1.604 | -1.900 | -451 | 1.607 | 656 | 2.095 | 746 | 623 | 465 | -736 | -945 | -610 | -31 |
| Tax | -550 | -226 | -156 | 253 | 167 | 475 | 181 | 144 | 113 | -157 | -204 | -129 | -7 |
| Net profit | -1.055 | -1.674 | -295 | 1.354 | 490 | 1.620 | 565 | 479 | 352 | -580 | -741 | -481 | -24 |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.984 | 14.187 | 10.417 | 13.106 | 14.799 | 14.381 | 15.355 | 16.193 | 24.489 | 19.945 | 23.622 | 1.772 | 1.587 |
| Equity | 507 | -1.166 | -1.461 | -107 | 383 | 2.002 | 1.568 | 2.046 | 2.298 | 1.719 | 977 | 496 | 471 |
| Long-term debt | 273 | 2.846 | 2.760 | 1.644 | 1.755 | 1.198 | 320 | 620 | 632 | 472 | 451 | 465 | 482 |
| Short-term debt | 18.477 | 12.507 | 9.118 | 11.505 | 12.612 | 11.080 | 13.339 | 13.340 | 21.375 | 17.499 | 21.795 | 811 | 633 |
| Total debt | 18.477 | 15.354 | 11.878 | 13.149 | 14.366 | 12.277 | 13.659 | 13.960 | 22.007 | 17.971 | 22.246 | 1.276 | 1.116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JK Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRIMA HOLDING ApS | Company | 66.7% | 66.7% | 2013 |
Magnus M. Holding ApS | Company | 10.0% | 10.0% | 2021 |
Kasper M. Holding ApS | Company | 10.0% | 10.0% | 2021 |
Kim M. Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Madsen | Chief Executive Officer | 0 companies |
| Jens-Ole Kristiansen | Founder | 0 companies |