| Revenue | DKK 9,4M | +39% |
| EBITDA | DKK 2,8M | +342% |
| Net profit | DKK 2M | +542% |
| Total assets | DKK 8,6M | +32% |
| Equity | DKK 3,5M | +131% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.600 | 2.117 | 2.017 | 2.199 | 2.466 | 2.726 | 2.923 | 4.004 | 1.540 | 3.294 | 4.411 | 6.759 | 9.396 |
| Staff expenses | -2.287 | -2.330 | -2.246 | -2.241 | -2.371 | -2.847 | -2.749 | -3.873 | -2.048 | -1.840 | -4.250 | -6.078 | -6.558 |
| EBITDA | 313 | -213 | 722 | 1.497 | 191 | -121 | 174 | 114 | -508 | 1.339 | 161 | 636 | 2.808 |
| Depreciation & amort. | -21 | -27 | 476 | 769 | 48 | -41 | -34 | -69 | -126 | -14 | -87 | -108 | -113 |
| EBIT | 292 | -240 | 247 | 727 | 143 | -162 | 140 | 45 | -635 | 1.325 | 74 | 527 | 2.695 |
| Net financials | 11 | -8 | -29 | 6 | -77 | -34 | -28 | -14 | -51 | -152 | -75 | -109 | -96 |
| Profit before tax | 302 | -248 | 218 | 734 | 66 | -196 | 112 | 31 | -686 | 1.173 | -1 | 418 | 2.599 |
| Tax | 91 | -31 | -64 | 72 | 30 | -37 | 28 | 12 | -142 | 276 | 5 | 105 | 590 |
| Net profit | 212 | -217 | 282 | 661 | 36 | -159 | 84 | 19 | -544 | 897 | -6 | 313 | 2.009 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.399 | 1.853 | 2.221 | 2.292 | 3.230 | 2.619 | 3.131 | 3.976 | 4.453 | 3.945 | 6.019 | 6.519 | 8.601 |
| Equity | 625 | 408 | 690 | 1.351 | 1.387 | 1.122 | 1.206 | 1.225 | 681 | 1.578 | 1.221 | 1.534 | 3.544 |
| Long-term debt | 285 | 249 | 0 | 0 | 0 | 0 | 0 | 108 | 1.541 | 1.000 | 813 | 500 | 0 |
| Short-term debt | 1.443 | 1.196 | 1.531 | 936 | 1.808 | 1.497 | 1.906 | 2.614 | 2.232 | 1.204 | 3.942 | 4.456 | 4.440 |
| Total debt | 1.728 | 1.445 | 1.531 | 936 | 1.808 | 1.497 | 1.906 | 2.722 | 3.773 | 2.204 | 4.754 | 4.956 | 4.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Founder | Founder | 2003 | — | — |
TR Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kagan Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Kagan | Founder | 0 companies |
| Thomas Ryg Kagan | Management | 0 companies |