| Revenue | DKK 10,9M | +19% |
| EBITDA | DKK 9,7M | +15% |
| Net profit | DKK 7M | +8% |
| Total assets | DKK 48,8M | -5% |
| Equity | DKK 12M | -9% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.638 | 1.600 | 1.280 | 1.986 | 1.787 | 1.652 | 1.646 | 9.833 | 12.240 | 15.505 | 21.023 | 12.386 | 9.213 | 10.945 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.284 | -3.076 | -3.726 | -4.112 | -0 | -0 |
| EBITDA | 5.405 | 1.561 | 1.291 | 1.980 | 1.563 | 1.364 | 1.465 | 9.537 | 11.991 | 14.553 | 20.368 | 11.161 | 8.388 | 9.687 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -158 | -15 | -19 | -7 | -9 | -31 |
| EBIT | 5.405 | 1.561 | 1.291 | 1.980 | 1.563 | 1.364 | 1.465 | 9.537 | 11.832 | 14.538 | 20.349 | 11.154 | 8.379 | 9.655 |
| Net financials | -2.914 | -1.227 | -1.006 | 169 | -1.085 | -834 | -769 | -747 | -1.737 | -750 | -3.777 | -1.281 | -107 | -638 |
| Profit before tax | 2.492 | 334 | 285 | 2.148 | 478 | 530 | 696 | 8.790 | 10.095 | 13.788 | 16.572 | 9.873 | 8.272 | 9.018 |
| Tax | 649 | -17 | 124 | 515 | 107 | 126 | 153 | 1.955 | 2.063 | 3.067 | 3.694 | 2.177 | 1.824 | 2.032 |
| Net profit | 1.843 | 352 | 161 | 1.634 | 371 | 404 | 543 | 6.835 | 8.033 | 10.721 | 12.877 | 7.696 | 6.448 | 6.986 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.350 | 51.394 | 59.013 | 43.642 | 66.564 | 65.076 | 142.018 | 144.615 | 101.653 | 158.083 | 121.338 | 92.585 | 51.076 | 48.752 |
| Equity | 5.517 | 5.869 | 4.140 | 5.774 | 6.145 | 6.549 | 7.092 | 13.927 | 21.960 | 25.681 | 18.058 | 12.877 | 13.168 | 11.986 |
| Long-term debt | 23.656 | 23.574 | 23.702 | 21.248 | 21.059 | 20.595 | 20.122 | 19.661 | 175 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 27.610 | 21.325 | 30.927 | 16.449 | 39.310 | 37.932 | 114.679 | 110.183 | 78.290 | 129.664 | 101.176 | 74.663 | 35.891 | 33.761 |
| Total debt | 51.266 | 44.898 | 54.629 | 37.696 | 60.369 | 58.527 | 134.801 | 129.843 | 78.465 | 129.664 | 101.176 | 74.663 | 35.891 | 33.761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BLC HOLDING ApS | Company | 66.7% | 66.7% | 2025 |
AR Karstoft Holding ApS | Company | 10.0% | 10.0% | 2023 |
Palle Fløe Holding ApS | Company | 10.0% | 10.0% | 2025 |
JS25 Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Christensen | Management | 0 companies |
| Torben Klausen | Chairman | 0 companies |