| Revenue | DKK 6,8M | -1594% |
| EBITDA | DKK 2,1M | +151% |
| Net profit | DKK 695K | +118% |
| Total assets | DKK 30M | +30% |
| Equity | DKK -3,3M | +17% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.286 | 5.684 | 3.630 | -453 | 6.765 |
| Staff expenses | -3.105 | -3.150 | -2.962 | -3.368 | -4.619 |
| EBITDA | 5.180 | 2.534 | 668 | -4.194 | 2.146 |
| Depreciation & amort. | -290 | -306 | -340 | -170 | -221 |
| EBIT | 4.890 | 2.227 | 328 | -4.365 | 1.925 |
| Net financials | -193 | -593 | -880 | -686 | -899 |
| Profit before tax | 4.698 | 1.635 | -552 | -5.050 | 1.026 |
| Tax | 1.094 | 387 | -124 | -1.165 | 330 |
| Net profit | 3.603 | 1.248 | -428 | -3.885 | 695 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 26.218 | 27.645 | 26.283 | 22.981 | 29.953 |
| Equity | 5.921 | 1.568 | -107 | -3.992 | -3.297 |
| Long-term debt | 42 | 42 | 42 | 42 | 42 |
| Short-term debt | 18.855 | 24.248 | 24.836 | 24.935 | 30.620 |
| Total debt | 18.897 | 24.290 | 24.878 | 24.977 | 30.662 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SB Management | Management | 2005 |
BM Founder | Founder | 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Birkeland | Management | 0 companies |
| Belly Maria Clausen | Founder | 0 companies |
| Claus Clausen | Chairman | 0 companies |