| Revenue | DKK -42K | +10% |
| EBITDA | DKK -42K | -10% |
| Net profit | DKK 4,6M | +75% |
| Total assets | DKK 109,9M | +6% |
| Equity | DKK 95,9M | +5% |
| Employees | 1 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 1.303 | 1.042 | -1.551 | — | -11.423 | -13.557 | -9.282 | -13.150 | -2.194 | -1.239 | -88 | -38 | -42 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.587 | -2.393 | -1.136 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -1.284 | -1.351 | -2.609 | -74.767 | -11.423 | -15.027 | -9.282 | -13.150 | -2.194 | -1.239 | -88 | -38 | -42 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -31 | 39 | -0 | -12 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -1.325 | -1.381 | -2.648 | -74.767 | -11.435 | -15.040 | -9.282 | -13.150 | -2.194 | -1.239 | -88 | -38 | -42 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.572 | -8.680 | 8.731 | 0 | 20.275 | 2.330 | 2.696 | 3.790 | 4.383 | 4.044 | -5.879 | 3.498 | 5.570 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | -3.898 | -10.061 | 6.084 | -74.767 | 8.840 | -12.710 | -6.585 | -9.361 | 2.189 | 2.805 | -5.967 | 3.460 | 5.528 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -305 | 47 | -11 | -0 | 606 | 410 | 598 | 824 | 946 | 885 | 146 | 835 | 934 |
| Net profit | — | — | — | — | — | — | — | — | — | — | -3.593 | -10.108 | 6.095 | -74.767 | 8.234 | -13.120 | -7.184 | -10.185 | 1.243 | 1.921 | -6.113 | 2.626 | 4.594 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195.844 | 161.496 | 186.736 | 105.430 | 151.382 | 135.290 | 126.362 | 116.290 | 97.011 | 98.863 | 97.523 | 103.604 | 109.928 |
| Equity | — | — | — | — | — | — | — | — | — | — | 98.515 | 89.090 | 95.758 | 125 | 123.683 | 110.563 | 102.279 | 92.094 | 92.840 | 94.761 | 88.648 | 91.273 | 95.867 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.329 | 72.399 | 90.976 | 0 | 7.468 | 4.497 | 3.853 | 3.965 | 4.171 | 4.103 | 779 | 3.900 | 6.825 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.329 | 72.399 | 90.976 | 0 | 7.468 | 4.497 | 3.853 | 3.965 | 4.171 | 4.103 | 779 | 3.900 | 6.825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2025 | — | — |
BJ Founder | Founder | 2002 | — | — |
IE Management | Management | 2004 | — | — |
Tl Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
BM AF 24/6 ApS | Company | 20.0% | 20.0% | 2023 |
BØGH JENSEN INVEST ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bøgh Jensen | Management | 0 companies |
| Bjarne Jensen | Founder | 0 companies |
| Ib Evald Krath | Management | 0 companies |
| Torsten la Cour Søborg | Management | 0 companies |
| Klaus Busk Knudsen | Board of Directors | 0 companies |