| Revenue | DKK 1M | +3% |
| EBITDA | DKK 592K | +27% |
| Net profit | DKK 441K | +96% |
| Total assets | DKK 3,4M | +3% |
| Equity | DKK 2,5M | +16% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.882 | 4.183 | 3.909 | 4.155 | 1.157 | 3.215 | 2.789 | 1.715 | 1.858 | 1.341 | 1.303 | 1.294 | 981 | 1.006 |
| Staff expenses | -1.902 | -2.937 | -2.877 | -2.755 | -2.333 | -2.066 | -2.117 | -1.864 | -1.257 | -598 | -640 | -475 | -516 | -414 |
| EBITDA | 980 | 1.246 | 1.032 | 2.105 | -1.175 | 1.149 | 671 | -149 | 601 | 743 | 664 | 819 | 465 | 592 |
| Depreciation & amort. | 466 | -614 | -603 | -706 | -688 | -677 | -676 | -510 | -406 | -328 | -225 | -81 | -81 | -0 |
| EBIT | 514 | 632 | 428 | 1.400 | -1.864 | 472 | -4 | -659 | 195 | 415 | 439 | 739 | 385 | 592 |
| Net financials | -428 | -205 | -35 | 117 | -125 | -424 | -19 | -241 | -229 | -131 | -126 | -116 | -53 | -19 |
| Profit before tax | 86 | 428 | 393 | 812 | -1.989 | 48 | -23 | -899 | -34 | 284 | 313 | 623 | 332 | 573 |
| Tax | 83 | 206 | 275 | 402 | -438 | 46 | 1 | 420 | -11 | 64 | 91 | 137 | 106 | 132 |
| Net profit | 3 | 222 | 118 | 410 | -1.551 | 2 | -24 | -1.320 | -23 | 220 | 221 | 486 | 225 | 441 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.693 | 7.553 | 9.124 | 8.847 | 8.199 | 7.994 | 7.236 | 5.560 | 4.805 | 4.282 | 4.084 | 3.664 | 3.343 | 3.450 |
| Equity | 3.481 | 3.703 | 3.671 | 3.925 | 2.374 | 2.376 | 2.352 | 1.032 | 1.009 | 1.229 | 1.450 | 1.936 | 2.162 | 2.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135 | 0 | 0 | 0 |
| Short-term debt | 3.212 | 3.850 | 5.453 | 4.922 | 5.826 | 5.619 | 4.884 | 4.528 | 3.795 | 3.053 | 2.499 | 1.727 | 1.181 | 947 |
| Total debt | 3.212 | 3.850 | 5.453 | 4.922 | 5.826 | 5.619 | 4.884 | 4.528 | 3.795 | 3.053 | 2.499 | 1.727 | 1.181 | 947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Founder | Founder | 2002 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
KT Founder | Founder | 2002 | — | — |
NF Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Swiss Invest ApS | Company | 50.0% | 50.0% | 2015 |
COPENHAGEN COMMERCIAL GROUP ApS | Company | 33.3% | 33.3% | 2009 |
EMISAN HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Løje Haaber | Founder | 0 companies |
| Jens Peter Nielsen | Chief Executive Officer | 0 companies |
| Kim Tobiasen | Founder | 0 companies |
| Nikolaj Friis Møbius | Founder | 0 companies |
| Anders Bille Jensen | Chairman | 0 companies |
| Jacob Ove Kornerup | Chairman | 0 companies |
| Tonni Bülow-Nielsen | Board of Directors | 0 companies |
| Mikael Dalsgaard Løgstrup | Board of Directors | 0 companies |
| Søren Friis | Board of Directors | 0 companies |
| Thomas Høgh Olesen | Board of Directors | 0 companies |
| Marie Elisabeth Juhl Jørgensen | Board of Directors | 0 companies |
| Per Fodslette Møller | Chairman | 0 companies |
| John Christensen | Board of Directors | 0 companies |
| Lars Møller | Board of Directors | 0 companies |