| Revenue | DKK 1,4M | +84% |
| EBITDA | DKK 811K | +244% |
| Net profit | DKK 631K | +251% |
| Total assets | DKK 940K | +56% |
| Equity | DKK 725K | +99% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 929 | 148 | 316 | 724 | 690 | 570 | 783 | 308 | 475 | 910 | 467 | 770 | 1.415 |
| Staff expenses | -541 | -305 | -477 | -559 | -623 | -602 | -625 | -292 | -486 | -647 | -434 | -534 | -605 |
| EBITDA | 388 | -157 | -161 | 165 | 67 | -32 | 158 | 16 | -11 | 263 | 33 | 236 | 811 |
| Depreciation & amort. | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 383 | -161 | -165 | 165 | 67 | -32 | 158 | 16 | -11 | 263 | 33 | 236 | 811 |
| Net financials | 1 | 2 | 0 | 0 | 0 | -0 | 0 | -0 | -1 | -7 | -1 | -1 | 7 |
| Profit before tax | 384 | -159 | -165 | 165 | 67 | -32 | 158 | 16 | -12 | 256 | 32 | 234 | 817 |
| Tax | 98 | -39 | -35 | 44 | 16 | -5 | 38 | 4 | -0 | 59 | 10 | 55 | 187 |
| Net profit | 286 | -120 | -130 | 121 | 51 | -27 | 120 | 11 | -12 | 197 | 22 | 180 | 631 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 651 | 323 | 281 | 372 | 249 | 222 | 293 | 216 | 336 | 374 | 264 | 604 | 940 |
| Equity | 475 | 305 | 125 | 206 | 197 | 120 | 170 | 128 | 115 | 163 | 185 | 365 | 725 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 176 | 18 | 156 | 166 | 52 | 102 | 122 | 88 | 220 | 211 | 79 | 239 | 214 |
| Total debt | 176 | 18 | 156 | 166 | 52 | 102 | 122 | 88 | 220 | 211 | 79 | 239 | 214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARIJINI HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Berit Ingemann Hansson | Management | 0 companies |