| Revenue | DKK 19,9M | -5% |
| EBITDA | DKK 17,1M | -6% |
| Net profit | DKK 7,7M | -1% |
| Total assets | DKK 422,7M | +11% |
| Equity | DKK 156,4M | +5% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.337 | -7.968 | 8.127 | 9.553 | 9.965 | 11.180 | 10.307 | 12.744 | 13.863 | 15.393 | 14.533 | 22.181 | 20.926 | 19.911 |
| Staff expenses | -242 | -809 | -1.097 | -823 | -1.018 | -1.549 | -1.869 | -1.801 | -2.609 | -2.713 | -2.929 | -3.125 | -2.755 | -2.765 |
| EBITDA | 3.095 | -29.113 | 5.597 | 13.833 | 11.863 | 10.326 | 15.507 | 34.666 | 24.415 | 17.320 | 11.457 | 19.056 | 18.171 | 17.146 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -275 | 125 | 1.516 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.095 | -29.113 | 5.597 | 13.833 | 11.863 | 10.326 | 15.232 | 34.541 | 22.899 | 17.320 | 11.457 | 19.056 | 18.171 | 17.146 |
| Net financials | -3.022 | -3.409 | -3.731 | -5.125 | -4.338 | -4.364 | -6.939 | -7.325 | -3.674 | -3.790 | 19.586 | -398 | -2.918 | -4.030 |
| Profit before tax | 5.841 | -25.703 | 1.866 | 8.709 | 7.525 | 5.962 | 8.293 | 27.216 | 19.225 | 13.530 | 31.044 | 11.964 | 10.055 | 9.925 |
| Tax | 21 | -484 | 384 | 693 | 1.638 | 1.312 | 1.890 | 7.780 | 4.219 | 1.331 | 6.829 | 2.675 | 2.208 | 2.184 |
| Net profit | 5.820 | -25.219 | 1.481 | 8.015 | 5.887 | 4.651 | 6.402 | 19.436 | 15.006 | 12.199 | 24.215 | 9.290 | 7.847 | 7.741 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94.022 | 181.129 | 187.832 | 193.368 | 204.357 | 207.706 | 223.405 | 294.059 | 306.827 | 339.319 | 349.173 | 371.758 | 382.166 | 422.736 |
| Equity | 14.192 | 39.412 | 40.893 | 48.908 | 54.796 | 59.446 | 65.849 | 85.285 | 100.291 | 112.490 | 131.705 | 140.995 | 148.841 | 156.383 |
| Long-term debt | 72.608 | 124.273 | 124.599 | 124.120 | 125.978 | 122.989 | 134.030 | 176.140 | 171.978 | 184.633 | 168.106 | 186.856 | 185.673 | 225.824 |
| Short-term debt | 2.334 | 4.656 | 9.874 | 7.952 | 10.478 | 11.933 | 9.298 | 11.489 | 11.017 | 19.093 | 26.222 | 19.043 | 21.488 | 13.534 |
| Total debt | 74.942 | 128.929 | 134.473 | 132.072 | 136.456 | 134.922 | 143.328 | 187.630 | 182.995 | 203.726 | 194.328 | 205.899 | 207.162 | 239.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B. L. HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Lauridsen | Management | 0 companies |