| Revenue | DKK 1,5M | +133% |
| EBITDA | DKK -2,5M | +31% |
| Net profit | DKK -2,8M | +22% |
| Total assets | DKK 20,1M | -11% |
| Equity | DKK 276K | -91% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 818 | 310 | -188 | 1.428 | 1.884 | -46 | 552 | 1.056 | -1.011 | 3.316 | 1.973 | 647 | 1.508 |
| Staff expenses | -564 | -794 | -843 | -954 | -1.245 | -1.808 | -3.088 | -3.574 | -2.825 | -5.208 | -5.621 | -4.275 | -4.014 |
| EBITDA | 254 | -484 | -1.031 | 474 | 639 | -1.853 | -2.537 | -2.518 | -3.837 | -1.892 | -3.648 | -3.628 | -2.506 |
| Depreciation & amort. | -266 | -254 | -255 | -255 | -154 | -292 | -729 | -692 | -794 | -834 | -5.834 | -144 | -99 |
| EBIT | -12 | -739 | -1.287 | 219 | 485 | -2.145 | -3.265 | -3.211 | -4.631 | -2.726 | -9.482 | -3.772 | -2.605 |
| Net financials | -8 | -10 | -37 | -25 | -25 | -193 | -378 | -358 | -264 | -541 | -560 | -776 | -951 |
| Profit before tax | -20 | -748 | -1.323 | 193 | 460 | -2.338 | -3.643 | -3.569 | -4.895 | -3.267 | -10.042 | -4.549 | -3.556 |
| Tax | -5 | -188 | -323 | 47 | 103 | -507 | -790 | -785 | -1.074 | -714 | -2.208 | -1.001 | -782 |
| Net profit | -15 | -560 | -1.001 | 146 | 357 | -1.832 | -2.853 | -2.784 | -3.820 | -2.553 | -7.834 | -3.548 | -2.773 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.397 | 9.151 | 8.894 | 9.729 | 11.370 | 20.378 | 25.635 | 25.217 | 25.158 | 26.446 | 21.464 | 22.506 | 20.110 |
| Equity | 8.332 | 7.772 | 6.771 | 6.917 | 7.274 | 5.442 | 2.589 | 5.805 | 1.985 | -569 | 6.597 | 3.049 | 276 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 10.713 | 7.561 | 12.078 | 17.529 | 21.973 | 11.401 | 15.479 | 15.017 |
| Short-term debt | 997 | 1.371 | 2.123 | 2.800 | 4.081 | 3.942 | 15.037 | 6.715 | 4.763 | 3.988 | 3.466 | 3.977 | 4.816 |
| Total debt | 997 | 1.371 | 2.123 | 2.800 | 4.081 | 14.655 | 22.599 | 18.793 | 22.292 | 25.961 | 14.867 | 19.456 | 19.833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARL RAS HOLDING A/S | Company | 50.0% | 66.7% | 2025 |
B.L.S.R. HOLDING ApS | Company | 33.3% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Bolette Louise Sig Mathiasen | Management | 0 companies |
| Anna Lise Grandjean | Chairman | 0 companies |
| Gorm Sig Rasmussen | Chairman | 0 companies |
| Jimmy Nordling Drevfors | Chairman | 0 companies |
| Cai Rasmussen | Chairman | 0 companies |
| Karen-Margrete Sig Lystlund Rasmussen | Chairman | 0 companies |