| Revenue | DKK 459K | +96% |
| EBITDA | DKK 261K | +347% |
| Net profit | DKK 264K | +528% |
| Total assets | DKK 295K | +215% |
| Equity | DKK -168K | +61% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 879 | 771 | 1.325 | 1.817 | 1.771 | 1.813 | 203 | 2.484 | 2.634 | 1.602 | 640 | 234 | 459 |
| Staff expenses | -563 | -488 | -1.103 | -1.340 | -1.597 | -1.668 | -1.215 | -1.526 | -1.868 | -1.368 | -557 | -176 | -198 |
| EBITDA | 317 | 283 | 223 | 477 | 174 | 145 | -1.019 | 958 | 766 | 234 | 82 | 58 | 261 |
| Depreciation & amort. | -97 | -87 | -87 | -88 | -93 | -87 | -5 | -5 | -5 | -1 | -0 | -0 | -0 |
| EBIT | 220 | 196 | 136 | 389 | 80 | 58 | -1.024 | 954 | 761 | 233 | 82 | 58 | 261 |
| Net financials | -129 | -122 | -106 | -90 | -64 | -55 | -88 | -72 | -56 | -50 | -35 | -16 | -13 |
| Profit before tax | 91 | 74 | 29 | 299 | 17 | 2 | -1.112 | 882 | 705 | 183 | 47 | 42 | 248 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16 |
| Net profit | 91 | 74 | 29 | 299 | 17 | 2 | -1.112 | 882 | 705 | 183 | 47 | 42 | 264 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 498 | 544 | 341 | 634 | 184 | 197 | 111 | 909 | 1.835 | 1.026 | 234 | 94 | 295 |
| Equity | -1.599 | -1.525 | -1.496 | -1.197 | -1.180 | -1.178 | -2.290 | -1.408 | -703 | -520 | -473 | -431 | -168 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 1.622 | 1.345 | 1.175 | 511 | 410 | 0 |
| Short-term debt | 2.097 | 2.069 | 1.837 | 1.831 | 1.364 | 1.375 | 1.716 | 695 | 1.193 | 372 | 196 | 114 | 462 |
| Total debt | 2.097 | 2.069 | 1.837 | 1.831 | 1.364 | 1.375 | 2.316 | 2.317 | 2.538 | 1.546 | 707 | 525 | 462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Founder | Founder | 2007 | — | — |
HC Management | Management | 2007 | — | — |
PR Founder | Founder | 2007 | — | — |
IB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BG Holding 2018 ApS | Company | 100.0% | 100.0% | 2022 |
B Sæderup Holding ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Mulbjerg | Founder | 0 companies |
| Hans Christian Hansen | Management | 0 companies |
| Peder Rishøj | Founder | 0 companies |
| Ib Bjerregaard | Management | 0 companies |
| Lise Lotte Lund | Chairman | 0 companies |
| Bettina Sæderup | Board of Directors | 0 companies |