| Revenue | DKK 1,1M | +0% |
| EBITDA | DKK -14K | -141% |
| Net profit | DKK 5K | -62% |
| Total assets | DKK 1,2M | -12% |
| Equity | DKK 506K | -37% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 941 | -1.051 | 1.236 | 1.761 | 1.437 | 1.106 | 1.244 | 1.134 | 943 | 1.052 | 1.294 | 1.154 | 1.052 | 1.051 |
| Staff expenses | -708 | -836 | -988 | -1.342 | -1.324 | -1.019 | -1.082 | -1.043 | -905 | -1.039 | -1.204 | -940 | -1.017 | -1.065 |
| EBITDA | 233 | -139 | 238 | 421 | 113 | 87 | 161 | 91 | 39 | 13 | 90 | 214 | 35 | -14 |
| Depreciation & amort. | 42 | -35 | -0 | 1 | -2 | -4 | -4 | -2 | -0 | -5 | -14 | -14 | -14 | -14 |
| EBIT | 191 | -175 | 238 | 420 | 111 | 83 | 157 | 89 | 39 | 8 | 76 | 200 | 21 | -28 |
| Net financials | 3 | -6 | -3 | -10 | -9 | -36 | -19 | 3 | 7 | 15 | -265 | -4 | -4 | 35 |
| Profit before tax | — | -181 | 235 | 410 | 117 | 47 | 145 | 99 | 46 | 23 | -189 | 196 | 17 | 7 |
| Tax | 50 | -48 | 58 | -0 | -0 | 11 | 33 | 23 | 11 | 6 | -47 | 50 | 4 | 2 |
| Net profit | 143 | -133 | 177 | 313 | 91 | 35 | 112 | 76 | 36 | 17 | -142 | 146 | 13 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 892 | 889 | 1.041 | 1.494 | 1.326 | 1.506 | 1.159 | 1.283 | 1.203 | 1.292 | 1.199 | 1.265 | 1.314 | 1.156 |
| Equity | — | 638 | 685 | 818 | 608 | 643 | 755 | 831 | 766 | 783 | 642 | 788 | 801 | 506 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 224 | -251 | 356 | 676 | 718 | 863 | 404 | 452 | 437 | 509 | 557 | 477 | 514 | 651 |
| Total debt | 224 | -251 | 356 | 676 | 718 | 863 | 404 | 452 | 437 | 509 | 557 | 477 | 514 | 651 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOBRI HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Fruergaard Larsen | Management | 0 companies |
| Christoffer Fruergaard Larsen | Board of Directors | 0 companies |
| Frederik Volmer Fruergaard | Board of Directors | 0 companies |