| Revenue | DKK 4,2M | -36% |
| EBITDA | DKK 454K | -87% |
| Net profit | DKK 27K | -99% |
| Total assets | DKK 3,9M | -33% |
| Equity | DKK 205K | -93% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.007 | 1.662 | 2.746 | 723 | 1.271 | 1.464 | 2.342 | 1.726 | 3.118 | 3.821 | 3.915 | 7.260 | 6.598 | 4.193 |
| Staff expenses | -0 | -542 | -716 | -818 | -1.103 | -1.173 | -1.675 | -1.467 | -2.071 | -2.579 | -2.632 | -2.679 | -3.060 | -3.740 |
| EBITDA | -90 | 106 | 88 | -95 | 168 | 291 | 667 | 232 | 1.045 | 1.216 | 1.283 | 4.581 | 3.538 | 454 |
| Depreciation & amort. | -0 | -62 | -35 | -44 | -60 | -118 | -66 | -67 | -70 | -9 | -16 | -16 | -57 | -62 |
| EBIT | -90 | 44 | 53 | -139 | 108 | 173 | 601 | 166 | 975 | 1.207 | 1.267 | 4.565 | 3.481 | 392 |
| Net financials | -30 | -13 | -7 | -6 | 4 | -35 | -19 | -15 | -15 | -4 | -15 | -2 | 1 | -261 |
| Profit before tax | -120 | 31 | 46 | -145 | 112 | 139 | 582 | 151 | 960 | 1.203 | 1.252 | 4.563 | 3.482 | 131 |
| Tax | -0 | -0 | 5 | -29 | 33 | 34 | 131 | 34 | 214 | 273 | 281 | 1.008 | 825 | 104 |
| Net profit | -120 | 31 | 41 | -116 | 78 | 105 | 451 | 117 | 746 | 930 | 971 | 3.555 | 2.657 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 546 | 468 | 632 | 674 | 1.265 | 1.127 | 1.802 | 1.309 | 2.664 | 3.699 | 4.098 | 4.571 | 5.913 | 3.944 |
| Equity | 94 | 125 | 166 | 50 | 128 | 233 | 622 | 639 | 1.285 | 1.065 | 1.486 | 1.321 | 2.978 | 205 |
| Long-term debt | 65 | 57 | 34 | 120 | 218 | 239 | 226 | 126 | 74 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 387 | 286 | 432 | 504 | 916 | 627 | 949 | 541 | 1.304 | 2.631 | 2.610 | 3.248 | 2.935 | 3.731 |
| Total debt | 452 | 343 | 466 | 625 | 1.133 | 866 | 1.175 | 667 | 1.378 | 2.631 | 2.610 | 3.248 | 2.935 | 3.731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SS Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Metnik Invest ApS | Company | 50.0% | 50.0% | 2017 |
Skouenby Holding ApS | Company | 33.3% | 33.3% | 2023 |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Metnik | Chief Executive Officer | 0 companies |
| Søren Schiøtte Skouenby | Management | 0 companies |