| Revenue | DKK 45,1M | +12% |
| EBITDA | DKK 9,1M | +15% |
| Net profit | DKK 4,4M | +83% |
| Total assets | DKK 85,8M | +5% |
| Equity | DKK 60,5M | +3% |
| Employees | 75 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.049 | 38.104 | 52.602 | 68.488 | 59.861 | 40.150 | 42.935 | 40.075 | 60.250 | 88.679 | 56.182 | 40.377 | 45.097 |
| Staff expenses | -12.913 | -16.607 | -22.339 | -30.024 | -31.233 | -33.065 | -34.509 | -35.245 | -37.730 | -39.386 | -34.873 | -32.480 | -36.021 |
| EBITDA | 5.136 | 21.498 | 30.264 | 38.464 | 28.628 | 7.085 | 8.426 | 4.830 | 22.520 | 49.293 | 21.309 | 7.898 | 9.076 |
| Depreciation & amort. | 1.168 | -798 | -1.146 | -2.403 | -3.359 | -3.247 | -3.099 | -2.347 | -2.345 | -2.730 | -3.130 | -3.870 | -2.910 |
| EBIT | 3.968 | 20.700 | 29.118 | 36.061 | 25.269 | 3.838 | 5.326 | 2.483 | 20.175 | 46.563 | 18.179 | 4.028 | 6.166 |
| Net financials | 198 | -1.473 | 444 | 2.180 | 1.076 | -1.000 | -440 | 778 | -1.093 | 649 | -800 | -943 | -475 |
| Profit before tax | 4.166 | 19.227 | 29.562 | 38.241 | 26.345 | 2.837 | 4.886 | 3.261 | 19.082 | 47.212 | 17.378 | 3.084 | 5.692 |
| Tax | 1.140 | 4.775 | 7.393 | 8.797 | 5.739 | 643 | 1.089 | 737 | 4.219 | 10.630 | 3.857 | 692 | 1.303 |
| Net profit | 3.027 | 14.451 | 22.169 | 29.444 | 20.606 | 2.195 | 3.797 | 2.524 | 14.863 | 36.582 | 13.522 | 2.392 | 4.389 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.678 | 41.019 | 54.446 | 86.846 | 92.956 | 76.827 | 92.150 | 83.728 | 93.917 | 105.388 | 98.844 | 81.890 | 85.766 |
| Equity | 12.102 | 24.971 | 42.589 | 61.207 | 72.214 | 51.569 | 57.258 | 54.552 | 68.772 | 53.333 | 65.464 | 58.570 | 60.543 |
| Long-term debt | 653 | 546 | 448 | 1.775 | 1.446 | 809 | 536 | 1.021 | 2.400 | 4.469 | 2.373 | 2.038 | 1.652 |
| Short-term debt | 15.470 | 14.932 | 10.588 | 23.273 | 16.552 | 23.090 | 31.985 | 25.814 | 21.195 | 46.690 | 28.784 | 18.536 | 21.001 |
| Total debt | 16.123 | 15.478 | 11.036 | 25.048 | 17.997 | 23.900 | 32.521 | 26.834 | 23.595 | 51.159 | 31.157 | 20.574 | 22.653 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BS Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BV HOLDING COMPANY ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Krog | Chief Executive Officer | 0 companies |
| Jan Jakobsen | Chief Executive Officer | 0 companies |
| Betina Stampe | Founder | 0 companies |
| Robert Lee Wang | Deputy Chairman | 0 companies |
| Eugene Lee Wang | Chairman | 0 companies |
| Jonathan Yuhan Chou | Board of Directors | 0 companies |
| Kenneth Jake Schnarrs | Board of Directors | 0 companies |
| Simon Stampe | Chairman | 0 companies |
| Erik Riis | Board of Directors | 0 companies |
| Solveig Riis | Board of Directors | 0 companies |
| Robert David McIntire | Board of Directors | 0 companies |
| Flemming Krüger Hussak | Board of Directors | 0 companies |
| Henrik Theilbjørn | Board of Directors | 0 companies |
| Lu-Wei Wang | Board of Directors | 0 companies |
| Stephen Walker Ellis | Board of Directors | 0 companies |
| Carsten Bøegh | Board of Directors | 0 companies |