| Revenue | DKK 6,4M | +6% |
| EBITDA | DKK 891K | +33% |
| Net profit | DKK 756K | +46% |
| Total assets | DKK 7,6M | +20% |
| Equity | DKK 4,4M | +21% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.047 | 2.813 | 3.323 | 3.702 | 4.009 | 5.004 | 5.404 | 4.765 | 3.130 | 4.413 | 5.858 | 4.622 | 6.059 | 6.400 |
| Staff expenses | -2.023 | -2.599 | -2.763 | -3.361 | -3.666 | -3.666 | -4.721 | -5.124 | -3.036 | -3.292 | -4.668 | -4.472 | -5.389 | -5.504 |
| EBITDA | 24 | 214 | 560 | 341 | 344 | 1.089 | 683 | -359 | 94 | 1.121 | 1.191 | 168 | 670 | 891 |
| Depreciation & amort. | 12 | 129 | 158 | 168 | -173 | -176 | -44 | -76 | -23 | -22 | -22 | 9 | -4 | -73 |
| EBIT | 12 | 85 | 402 | 173 | 170 | 913 | 639 | -435 | 71 | 1.099 | 1.169 | 159 | 666 | 818 |
| Net financials | -10 | -32 | -41 | -51 | -27 | -17 | -2 | 55 | -6 | -16 | -24 | 1 | -9 | 73 |
| Profit before tax | — | 53 | 361 | 121 | 143 | 896 | 637 | -380 | 65 | 1.083 | 1.145 | 161 | 662 | 970 |
| Tax | 5 | 9 | 93 | 32 | 33 | 200 | 141 | -96 | 20 | 238 | 254 | 35 | 146 | 215 |
| Net profit | -2 | 44 | 268 | 90 | 110 | 696 | 496 | -284 | 45 | 845 | 890 | 125 | 516 | 756 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 724 | 1.717 | 2.055 | 2.185 | 2.047 | 2.658 | 2.998 | 2.352 | 2.522 | 4.553 | 4.752 | 5.348 | 6.368 | 7.626 |
| Equity | — | 358 | 626 | 616 | 726 | 1.422 | 1.815 | 1.425 | 1.363 | 2.097 | 2.987 | 3.112 | 3.628 | 4.384 |
| Long-term debt | 0 | 231 | 165 | 62 | 51 | 202 | 131 | 0 | 0 | 185 | 254 | 30 | 144 | 200 |
| Short-term debt | 501 | 1.126 | 1.258 | 1.499 | 1.266 | 1.035 | 1.053 | 926 | 1.159 | 2.272 | 1.511 | 2.203 | 2.591 | 3.023 |
| Total debt | 501 | 1.357 | 1.423 | 1.561 | 1.321 | 1.237 | 1.183 | 926 | 1.159 | 2.457 | 1.765 | 2.233 | 2.735 | 3.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Management | Management | 2008 | — | — |
PH Founder | Founder | 2003 | — | — |
HJ | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brian Espersen Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Ilkjær Espersen | Management | 0 companies |
| Per Helmuth Espersen | Founder | 0 companies |
| Hans Jørgen Holst Oxenbøll | Audit | 0 companies |