| Revenue | DKK 1,1M | -2% |
| EBITDA | DKK 49K | -16% |
| Net profit | DKK 13K | -31% |
| Total assets | DKK 1,5M | +14% |
| Equity | DKK 229K | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.317 | 1.205 | 978 | 1.097 | 1.034 | 1.270 | 1.411 | 2.082 | 1.778 | 1.933 | 1.510 | 1.055 | 1.145 | 1.119 |
| Staff expenses | -1.132 | -922 | -1.099 | -1.006 | -884 | -1.213 | -1.227 | -1.355 | -1.614 | -1.831 | -1.443 | -1.011 | -1.087 | -1.070 |
| EBITDA | 186 | 283 | -121 | 91 | 155 | 57 | 184 | 727 | 165 | 103 | 67 | 44 | 58 | 49 |
| Depreciation & amort. | -56 | -31 | -45 | -9 | 3 | -0 | -0 | -0 | -12 | -16 | -16 | -16 | -35 | -32 |
| EBIT | 130 | 252 | -167 | 82 | 153 | 57 | 184 | 727 | 152 | 87 | 52 | 28 | 23 | 16 |
| Net financials | -1 | 13 | 19 | 17 | 10 | 9 | 12 | 9 | -4 | -4 | -5 | -0 | 0 | 0 |
| Profit before tax | 129 | 265 | -148 | 99 | 163 | 66 | 197 | 736 | 148 | 83 | 46 | 28 | 24 | 16 |
| Tax | 37 | 67 | -36 | 23 | 27 | 15 | 44 | 163 | 33 | 18 | 15 | 6 | 5 | 4 |
| Net profit | 92 | 198 | -112 | 76 | 136 | 51 | 153 | 573 | 115 | 64 | 31 | 21 | 18 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.418 | 1.411 | 1.280 | 1.276 | 1.408 | 1.457 | 1.602 | 2.362 | 2.524 | 2.465 | 1.527 | 1.605 | 1.275 | 1.455 |
| Equity | 792 | 989 | 877 | 953 | 1.089 | 1.140 | 1.293 | 1.866 | 1.981 | 1.945 | 177 | 198 | 217 | 229 |
| Long-term debt | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 549 | 415 | 396 | 317 | 319 | 317 | 309 | 495 | 541 | 518 | 1.350 | 1.407 | 1.057 | 1.224 |
| Total debt | 626 | 415 | 396 | 317 | 319 | 317 | 309 | 495 | 541 | 518 | 1.350 | 1.407 | 1.057 | 1.224 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2001 | — | — |
ES Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJL HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Lambæk | Management | 0 companies |
| Erich Staal | Founder | 0 companies |