| Revenue | DKK 1M | +21% |
| EBITDA | DKK 163K | +122% |
| Net profit | DKK 73K | +245% |
| Total assets | DKK 560K | -4% |
| Equity | DKK 217K | +51% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.612 | 2.728 | 2.461 | 2.211 | 1.606 | 1.792 | 1.701 | 1.666 | 1.236 | 1.098 | 1.157 | 1.003 | 830 | 1.004 |
| Staff expenses | -2.261 | -2.492 | -2.098 | -1.995 | -1.404 | -1.607 | -1.609 | -1.538 | -1.185 | -855 | -1.015 | -1.084 | -757 | -842 |
| EBITDA | 351 | 237 | 363 | 216 | 202 | 185 | 92 | 128 | 51 | 243 | 142 | -111 | 73 | 163 |
| Depreciation & amort. | -144 | -120 | -167 | -193 | -100 | -24 | -13 | -186 | -123 | -122 | -67 | -58 | -43 | -62 |
| EBIT | 206 | 117 | 196 | 23 | 102 | 161 | 79 | -58 | -72 | 121 | 75 | -170 | 30 | 100 |
| Net financials | -104 | -44 | -33 | -28 | -27 | -10 | -1 | -4 | -1 | -2 | -1 | -16 | -3 | -0 |
| Profit before tax | 102 | 73 | 163 | -5 | 75 | 151 | 78 | -62 | -73 | 119 | 74 | -186 | 27 | 100 |
| Tax | 29 | 27 | 55 | 9 | 21 | 37 | 19 | -10 | -13 | 32 | 21 | -31 | 6 | 27 |
| Net profit | 73 | 46 | 108 | -14 | 54 | 114 | 59 | -52 | -60 | 87 | 54 | -155 | 21 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.606 | 1.331 | 1.274 | 1.183 | 1.132 | 763 | 684 | 733 | 693 | 862 | 1.015 | 641 | 585 | 560 |
| Equity | 230 | 203 | 228 | 129 | 183 | 297 | 250 | 197 | 137 | 224 | 278 | 123 | 144 | 217 |
| Long-term debt | 140 | 109 | 76 | 42 | 6 | 0 | 0 | 3 | 32 | 32 | 32 | 32 | 32 | 32 |
| Short-term debt | 1.165 | 937 | 970 | 1.007 | 927 | 467 | 431 | 533 | 523 | 605 | 705 | 486 | 409 | 311 |
| Total debt | 1.305 | 1.046 | 1.046 | 1.049 | 933 | 467 | 431 | 536 | 555 | 638 | 737 | 518 | 441 | 343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Founder | Founder | 2007 | — | — |
SL Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Erndorf Olesen | Founder | 0 companies |
| Susanne Lund Abildtrup | Management | 0 companies |
| Niels Færch | Chairman | 0 companies |
| Jess Hasselager Petersen | Board of Directors | 0 companies |
| Sussi Lone Gantzhorn Meinved | Board of Directors | 0 companies |
| Niels Ole Asbjørn Schwartz Pedersen | Board of Directors | 0 companies |