| Revenue | DKK 140K | -44% |
| EBITDA | DKK 140K | -44% |
| Net profit | DKK 107K | -67% |
| Total assets | DKK 633K | +28% |
| Equity | DKK 601K | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 468 | 519 | 531 | 329 | 614 | 492 | 350 | 472 | 52 | 1.059 | -30 | -6 | 250 | 140 |
| Staff expenses | -481 | -536 | -489 | -449 | -511 | -538 | -411 | -365 | -42 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -17 | 42 | -121 | 102 | -47 | -61 | 107 | 10 | -356 | -30 | -6 | 250 | 140 |
| Depreciation & amort. | -0 | -0 | -0 | -31 | -43 | -44 | -17 | -5 | -0 | -17 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -17 | 42 | -152 | 59 | -91 | -78 | 102 | 10 | -373 | -30 | -6 | 250 | 140 |
| Net financials | 5 | -0 | -1 | -4 | -8 | 9 | -21 | -4 | -16 | -1 | -2 | 33 | -2 | -0 |
| Profit before tax | -7 | -17 | 41 | -147 | 51 | -82 | -99 | 98 | -6 | -374 | -32 | 27 | 248 | 140 |
| Tax | -1 | -4 | 10 | -0 | -0 | -20 | -22 | 33 | -18 | -88 | 111 | -0 | -75 | 33 |
| Net profit | -6 | -13 | 31 | -147 | 51 | -62 | -77 | 66 | 12 | -286 | -142 | 27 | 323 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.343 | 1.423 | 1.071 | 1.141 | 990 | 961 | 910 | 739 | 549 | 239 | 98 | 2 | 494 | 633 |
| Equity | — | 590 | 561 | 414 | 466 | 404 | 327 | 392 | 404 | 118 | -25 | 2 | 494 | 601 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 |
| Short-term debt | 741 | 833 | 510 | 727 | 525 | 557 | 583 | 347 | 145 | 121 | 122 | 0 | 0 | 0 |
| Total debt | 741 | 833 | 510 | 727 | 525 | 557 | 583 | 347 | 145 | 121 | 122 | 0 | 0 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2023 | — | — |
LC Founder | Founder | 2001 | — | — |
UN Founder | Founder | 2001 | — | — |
KS Founder | Founder | 2001 | — | — |
KM Founder | Founder | 2001 | — | — |
SP Audit | Audit | 2004 | — | — |
KM | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMK ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 5.0% | 5.0% | 2015 | |
METACOM ApS | Company | 25.0% | 25.0% | 2007 |
One Consulting ApS | Company | 15.0% | 15.0% | 2021 |
| Individual | 15.0% | 15.0% | 2021 | |
A CLOSE SHAVE ApS | Company | 15.0% | 15.0% | 2021 |
G4ME HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Benjamin Sonne | Management | 0 companies |
| Liss Cebrine Muhr | Founder | 0 companies |
| Ulla Nørgaard Jensen | Founder | 0 companies |
| Katrine Skov | Founder | 0 companies |
| Kirsten Meldgaard Poulsen | Founder | 0 companies |
| Søren Penzien Mamsen | Audit | 0 companies |
| Kate Magdalene Gjørup Petersen | Founder | 0 companies |
| Berit Weise | Board of Directors | 0 companies |
| Bo Zoffmann Jessen | Board of Directors | 0 companies |
| Adam Gyula Laszlo Jarolics | Chairman | 0 companies |
| Henrik Bindesbøl Kops Laurents | Board of Directors | 0 companies |
| Lene la Cour | Board of Directors | 0 companies |
| Katie Joan Peitersen | Board of Directors | 0 companies |
| Vagn Ole Kirkeskov Pedersen | Chairman | 0 companies |
| Karin Yvonne Thillemann Jessen | Chairman | 0 companies |