| Revenue | DKK 63K | -75% |
| EBITDA | DKK -165K | -1065% |
| Net profit | DKK -166K | -794% |
| Total assets | DKK 75K | -67% |
| Equity | DKK -57K | -152% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 557 | 753 | 682 | 415 | 330 | 273 | 339 | 355 | 338 | 547 | 569 | 490 | 255 | 63 |
| Staff expenses | -319 | -396 | -320 | -279 | -354 | -310 | -322 | -297 | -321 | -466 | -528 | -495 | -269 | -229 |
| EBITDA | -5 | -135 | 29 | 136 | -24 | -37 | 17 | 58 | 17 | 75 | 35 | 12 | -14 | -165 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8 | -0 | -0 |
| EBIT | -5 | -135 | 29 | 136 | -24 | -37 | 17 | 58 | 17 | 75 | 35 | 4 | -14 | -165 |
| Net financials | -5 | -10 | -4 | -7 | -0 | -3 | -10 | -4 | -0 | -1 | -1 | -2 | 0 | -1 |
| Profit before tax | -9 | -145 | 25 | 129 | -24 | -40 | 6 | 54 | 17 | 74 | 34 | 2 | -14 | -166 |
| Tax | 4 | -0 | -4 | 9 | -0 | -0 | -0 | -0 | 4 | 18 | 10 | 1 | 5 | -0 |
| Net profit | -13 | -145 | 29 | 120 | -24 | -40 | 6 | 54 | 13 | 56 | 23 | 1 | -19 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 128 | 117 | 109 | 157 | 83 | 77 | 197 | 990 | 207 | 199 | 188 | 238 | 225 | 75 |
| Equity | — | -111 | -83 | 38 | 14 | -26 | -20 | 34 | 48 | 104 | 127 | 128 | 109 | -57 |
| Long-term debt | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 106 | 239 | 191 | 110 | 69 | 103 | 217 | 956 | 159 | 95 | 61 | 110 | 116 | 131 |
| Total debt | 106 | 239 | 191 | 119 | 69 | 103 | 217 | 956 | 159 | 95 | 61 | 110 | 116 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2004 | — | — |
HB Founder | Founder | 2003 | — | — |
BA Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Mobeck | Management | 0 companies |
| Henrik Biune | Founder | 0 companies |
| BORCH ASSOCIATES LtD | Founder | 0 companies |
| Hans Henrik Bøving | Board of Directors | 0 companies |