| Revenue | DKK -195K | -78% |
| EBITDA | DKK -726K | +50% |
| Net profit | DKK -3,3M | -132% |
| Total assets | DKK 116M | -7% |
| Equity | DKK 111,9M | -6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -156 | -443 | -483 | -274 | -342 | -422 | -386 | -304 | 538 | -297 | -381 | -438 | -895 | -195 |
| Staff expenses | -245 | -242 | -251 | -274 | -266 | -266 | -276 | -288 | -295 | -305 | -305 | -451 | -527 | -526 |
| EBITDA | -401 | -685 | -828 | -600 | -647 | -729 | -749 | -700 | 253 | -619 | -704 | -906 | -1.438 | -726 |
| Depreciation & amort. | 2.052 | 616 | 279 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.453 | -1.301 | -1.107 | -600 | -647 | -729 | -749 | -700 | 253 | -619 | -704 | -906 | -1.438 | -726 |
| Net financials | 828 | 4.684 | 3.430 | 5.980 | -1.736 | 9.211 | 1.618 | 1.402 | -819 | 12.920 | 4.592 | 8.235 | 14.475 | -3.378 |
| Profit before tax | -1.625 | 3.383 | 2.323 | 5.380 | -2.384 | 8.483 | 868 | 702 | -566 | 12.301 | 3.888 | 7.328 | 13.037 | -4.104 |
| Tax | 41 | 990 | 496 | 1.146 | -579 | 1.809 | 78 | -97 | 282 | 1.563 | 321 | -25 | 2.614 | -809 |
| Net profit | -1.666 | 2.393 | 1.827 | 4.234 | -1.804 | 6.674 | 790 | 800 | -848 | 10.738 | 3.567 | 7.354 | 10.423 | -3.296 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103.949 | 111.191 | 112.906 | 112.350 | 107.037 | 114.811 | 109.765 | 113.146 | 107.648 | 112.256 | 113.341 | 113.805 | 125.053 | 116.001 |
| Equity | 90.693 | 93.086 | 94.865 | 99.099 | 97.295 | 103.969 | 104.759 | 108.047 | 87.091 | 97.829 | 101.396 | 108.750 | 119.173 | 111.877 |
| Long-term debt | 11.126 | 11.513 | 9.179 | 6.672 | 6.778 | 7.117 | 3.933 | 1.439 | 20.045 | 13.819 | 11.369 | 4.463 | 5.309 | 2.053 |
| Short-term debt | 2.129 | 6.592 | 8.862 | 6.578 | 2.964 | 3.725 | 1.072 | 3.660 | 513 | 609 | 576 | 592 | 572 | 2.071 |
| Total debt | 13.256 | 18.105 | 18.041 | 13.250 | 9.742 | 10.842 | 5.005 | 5.099 | 20.557 | 14.427 | 11.945 | 5.055 | 5.881 | 4.124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2019 | — | — |
MB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMN Holding ApS | Company | 100.0% | 100.0% | 2020 |
PBMB Holding 2019 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Bjørck | Management | 0 companies |
| Mette Bjørck | Management | 0 companies |
| Bodil Andersen | Board of Directors | 0 companies |
| John Korsager Andersen | Board of Directors | 0 companies |
| Bente Bjørck | Board of Directors | 0 companies |
| Annette Poulsen | Board of Directors | 0 companies |