| Revenue | DKK 6,8M | +19% |
| EBITDA | DKK 1,9M | +69% |
| Net profit | DKK 1,3M | +65% |
| Total assets | DKK 6,3M | +24% |
| Equity | DKK 3,4M | +18% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.106 | 2.895 | 2.927 | 3.698 | 8.623 | 10.127 | 6.674 | 5.384 | 3.676 | 4.063 | 6.138 | 4.919 | 5.732 | 6.799 |
| Staff expenses | -3.093 | -2.821 | -2.561 | -3.152 | -6.360 | -8.418 | -5.977 | -3.719 | -2.634 | -3.607 | -4.136 | -4.142 | -4.580 | -4.851 |
| EBITDA | 1.012 | 74 | 366 | 546 | 2.263 | 1.683 | 596 | 1.650 | 1.040 | 457 | 2.002 | 777 | 1.153 | 1.948 |
| Depreciation & amort. | -180 | -214 | -219 | -191 | -174 | -273 | -266 | -234 | -224 | -198 | -170 | -165 | -178 | -224 |
| EBIT | 832 | -140 | 147 | 355 | 2.088 | 1.410 | 330 | 1.416 | 817 | 258 | 1.832 | 613 | 975 | 1.724 |
| Net financials | -56 | -49 | -26 | -19 | -25 | -126 | -54 | -54 | -39 | -40 | 10 | 43 | 30 | -35 |
| Profit before tax | 776 | -189 | 121 | 336 | 2.064 | 1.283 | 276 | 1.362 | 777 | 219 | 1.842 | 656 | 1.005 | 1.689 |
| Tax | 200 | -47 | 29 | 79 | 458 | 296 | 68 | 307 | 174 | 51 | 406 | 148 | 208 | 371 |
| Net profit | 577 | -142 | 93 | 257 | 1.605 | 987 | 208 | 1.055 | 603 | 167 | 1.436 | 507 | 797 | 1.317 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.102 | 2.272 | 1.752 | 2.697 | 6.719 | 9.141 | 4.252 | 5.176 | 4.490 | 3.711 | 6.046 | 4.892 | 5.065 | 6.258 |
| Equity | 933 | 694 | 787 | 1.044 | 2.108 | 2.595 | 2.241 | 3.096 | 2.699 | 1.866 | 3.101 | 2.609 | 2.906 | 3.424 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105 | 254 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.081 | 1.537 | 936 | 1.637 | 4.456 | 6.145 | 1.711 | 1.872 | 1.465 | 1.781 | 2.751 | 2.160 | 1.995 | 2.640 |
| Total debt | 2.081 | 1.537 | 936 | 1.637 | 4.456 | 6.145 | 1.711 | 1.978 | 1.719 | 1.781 | 2.751 | 2.160 | 1.995 | 2.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bernt Nielsen-Man Holding ApS | Company | 66.7% | 66.7% | 2025 |
Jonas Mathiasen Holding ApS | Company | 20.0% | 20.0% | 2025 |
Madsen Byg og Bolig ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bernt Nielsen-Man | Management | 0 companies |
| Jens Lynnerup Nielsen-Man | Board of Directors | 0 companies |
| Michael Elgaard Madsen | Board of Directors | 0 companies |
| Inger Kildevæld | Board of Directors | 0 companies |
| Per Schmidt Gundersen | Board of Directors | 0 companies |
| Niels Frost | Board of Directors | 0 companies |
| Jonas Mathiasen | Board of Directors | 0 companies |