| Revenue | DKK 11,2M | -66% |
| EBITDA | DKK -7,5M | +55% |
| Net profit | DKK -28,3M | -34% |
| Total assets | DKK 42,6M | -62% |
| Equity | DKK 5,5M | -37% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.988 | 4.525 | 4.686 | 2.785 | 2.619 | 1.452 | 2.766 | 1.940 | 1.652 | 37.441 | 39.845 | 33.388 | 11.187 |
| Staff expenses | -0 | -4.041 | -4.037 | -4.379 | -5.856 | -5.092 | -5.817 | -5.481 | -4.942 | -27.021 | -40.974 | -46.281 | -18.462 |
| EBITDA | -878 | 484 | 648 | 1.692 | 1.384 | 478 | 1.798 | 918 | 668 | 10.046 | -1.129 | -16.441 | -7.471 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.669 | -6.786 | -8.556 | -25.333 |
| EBIT | -878 | 484 | 648 | 1.692 | 1.384 | 478 | 1.798 | 918 | 668 | 4.376 | -7.916 | -24.997 | -32.804 |
| Net financials | -441 | -479 | -501 | -466 | -331 | -370 | -264 | -206 | -197 | -2.476 | -1.376 | -1.934 | -3.452 |
| Profit before tax | -437 | 4 | 148 | 1.226 | 1.053 | 108 | 1.534 | 712 | 471 | 1.900 | -9.292 | -26.931 | -36.256 |
| Tax | -110 | -29 | 35 | 262 | 218 | 14 | 370 | 157 | 104 | 293 | -2.079 | -5.811 | -7.976 |
| Net profit | -328 | 33 | 112 | 964 | 834 | 94 | 1.164 | 555 | 367 | 1.607 | -7.213 | -21.121 | -28.280 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.742 | 12.191 | 8.648 | 10.455 | 10.617 | 10.877 | 9.735 | 10.193 | 9.588 | 79.664 | 94.067 | 111.363 | 42.564 |
| Equity | 320 | 577 | 487 | 1.546 | 2.158 | 2.366 | 3.601 | 3.598 | 4.047 | 17.106 | 9.893 | 8.772 | 5.492 |
| Long-term debt | -5.367 | 4.547 | 4.338 | 3.883 | 3.464 | 2.968 | 2.640 | 2.387 | 2.120 | 15.005 | 25.003 | 19.409 | 15.433 |
| Short-term debt | -2.882 | 6.848 | 3.628 | 4.585 | 4.537 | 5.111 | 3.039 | 3.702 | 2.911 | 47.503 | 59.081 | 83.026 | 21.522 |
| Total debt | -8.249 | 11.395 | 7.967 | 8.468 | 8.001 | 8.080 | 5.679 | 6.089 | 5.031 | 62.507 | 84.084 | 102.434 | 36.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2003 | — | — |
BL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Beritech Group ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Kiilsgaard | Management | 0 companies |
| Bent Larsen | Chief Executive Officer | 0 companies |
| Allan Klæstrup Styrishave | Board of Directors | 0 companies |
| Claus Bilde | Chairman | 0 companies |
| Rune Märcher Skov | Board of Directors | 0 companies |
| Thomas Christian Pedersen | Chairman | 0 companies |