| Revenue | DKK 1,2M | -24% |
| EBITDA | DKK 715K | -39% |
| Net profit | DKK 2,5M | -26% |
| Total assets | DKK 10,6M | +11% |
| Equity | DKK 8,7M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 601 | 1.252 | 1.221 | 1.373 | 982 | 1.144 | 915 | 1.603 | 1.219 |
| Staff expenses | -82 | -66 | -60 | -84 | -132 | -108 | -60 | -60 | -60 |
| EBITDA | 519 | 1.186 | 1.044 | 925 | 536 | 796 | 579 | 1.173 | 715 |
| Depreciation & amort. | 29 | -29 | -29 | -29 | -29 | -29 | -14 | -0 | -0 |
| EBIT | 490 | 1.158 | 1.015 | 897 | 507 | 768 | 564 | 1.173 | 715 |
| Net financials | -102 | 1.351 | 947 | 1.240 | 826 | 1.172 | -210 | 2.885 | 2.486 |
| Profit before tax | 410 | 2.509 | 1.962 | 2.137 | 1.334 | 1.939 | 354 | 4.057 | 3.201 |
| Tax | 11 | 1 | 7 | 30 | 12 | 6 | 15 | 699 | 709 |
| Net profit | 399 | 2.508 | 1.955 | 2.107 | 1.322 | 1.933 | 340 | 3.358 | 2.491 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.778 | 6.866 | 8.012 | 8.885 | 9.443 | 10.146 | 8.561 | 9.576 | 10.594 |
| Equity | 4.695 | 6.703 | 7.658 | 8.765 | 9.086 | 10.019 | 8.359 | 8.717 | 8.708 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 84 | 163 | 354 | 120 | 357 | 127 | 202 | 859 | 1.886 |
| Total debt | 84 | 163 | 354 | 120 | 357 | 127 | 202 | 859 | 1.886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WERLAUFF CONSULT A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bente Christensen | Management | 0 companies |
| Erik Werlauff | Chairman | 0 companies |
| Sigrid Werlauff | Chairman | 0 companies |
| Lone Louring Hansen | Board of Directors | 0 companies |