| Revenue | DKK 1,1M | -10% |
| EBITDA | DKK 185K | -3% |
| Net profit | DKK 141K | -7% |
| Total assets | DKK 618K | -5% |
| Equity | DKK 416K | +51% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 51 | 54 | 79 | 2 | 29 | 638 | 811 | 925 | 855 | 1.434 | 1.549 | 1.275 | 1.150 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -482 | -812 | -818 | -860 | -1.250 | -1.392 | -1.084 | -965 |
| EBITDA | 14 | 51 | 54 | 79 | 2 | 29 | 155 | -1 | 107 | -6 | 183 | 157 | 191 | 185 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14 | 51 | 54 | 79 | 2 | 29 | 155 | -1 | 107 | -6 | 183 | 157 | 191 | 185 |
| Net financials | 10 | -3 | -1 | 5 | -1 | -0 | -1 | 3 | 2 | 13 | 11 | 1 | 2 | -4 |
| Profit before tax | 25 | 48 | 53 | 84 | 0 | 29 | 155 | 2 | 109 | 7 | 194 | 159 | 193 | 180 |
| Tax | -0 | 8 | 13 | 19 | 0 | 6 | 34 | 0 | 25 | 2 | 43 | 35 | 43 | 40 |
| Net profit | 301 | 40 | 40 | 66 | -0 | 22 | 121 | 2 | 85 | 5 | 151 | 123 | 150 | 141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 | 37 | 58 | 131 | 201 | 227 | 483 | 412 | 835 | 1.057 | 789 | 943 | 653 | 618 |
| Equity | -49 | -10 | 31 | 96 | 96 | 118 | 239 | 127 | 211 | 133 | 284 | 407 | 276 | 416 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 295 | 112 | 119 | 0 | 0 |
| Short-term debt | 68 | 46 | 28 | 34 | 105 | 109 | 244 | 285 | 624 | 629 | 394 | 417 | 378 | 201 |
| Total debt | 68 | 46 | 28 | 34 | 105 | 109 | 244 | 285 | 624 | 924 | 505 | 536 | 378 | 201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Founder | Founder | 2004 | — | — |
BK Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KORNBEK ApS | Company | 100.0% | 100.0% | 2024 |
SDR. VISSING HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Medom Schmidt | Founder | 0 companies |
| Bjarne Kornbek Pedersen | Management | 0 companies |