| Revenue | DKK 2,5M | +1% |
| EBITDA | DKK 649K | +51% |
| Net profit | DKK 139K | +2102% |
| Total assets | DKK 4M | +2% |
| Equity | DKK 826K | +20% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.268 | 2.623 | 2.024 | 2.489 | 2.506 |
| Staff expenses | -2.566 | -1.967 | -1.712 | -2.059 | -1.857 |
| EBITDA | -299 | 657 | 312 | 430 | 649 |
| Depreciation & amort. | -216 | -220 | -214 | -234 | -237 |
| EBIT | -515 | 437 | 98 | 196 | 412 |
| Net financials | -176 | -170 | -186 | -205 | -252 |
| Profit before tax | -691 | 267 | -88 | -9 | 160 |
| Tax | -151 | 62 | -18 | -2 | 21 |
| Net profit | -540 | 205 | -70 | -7 | 139 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.255 | 4.212 | 4.442 | 3.947 | 4.013 |
| Equity | 558 | 764 | 693 | 687 | 826 |
| Long-term debt | 925 | 804 | 995 | 535 | 319 |
| Short-term debt | 2.614 | 2.426 | 2.552 | 2.527 | 2.648 |
| Total debt | 3.540 | 3.230 | 3.548 | 3.062 | 2.968 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
BL Management | Management | 1999 |
FD Founder | Founder | 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2018 | |
| Former (5) | ||
| Board of Directors | 1999 – 2012 | |
| Board of Directors | 1999 – 2008 | |
| Board of Directors | 1999 – 2008 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2012 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Lystlund Madsen | Management | 0 companies |
| Frank Dahl Bruun | Founder | 0 companies |
| Suwanna Meechao Madsen | Board of Directors | 0 companies |
| Jens Johan Lundsgaard | Board of Directors | 0 companies |
| Pia Steen Brandberg | Board of Directors | 0 companies |
| Birthe Ørgaard Madsen | Board of Directors | 0 companies |
| Søren Halling-Overgaard | Board of Directors | 0 companies |
| Harry Laustsen | Board of Directors | 0 companies |
| Kirsten Braad Jacobsen | Board of Directors | 0 companies |