| Revenue | DKK 18,4M | -8% |
| EBITDA | DKK 483K | -63% |
| Net profit | DKK 201K | -74% |
| Total assets | DKK 11,4M | +24% |
| Equity | DKK 3,3M | +7% |
| Employees | 27 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.393 | 1.401 | 2.904 | 4.242 | 4.295 | 4.700 | 7.586 | 8.784 | 9.135 | 10.253 | 12.875 | 14.065 | 16.313 | 19.876 | 18.363 |
| Staff expenses | -1.349 | -1.186 | -2.381 | -3.610 | -4.255 | -4.149 | -6.417 | -8.198 | -9.014 | -9.199 | -11.776 | -12.981 | -15.014 | -18.576 | -17.881 |
| EBITDA | 44 | 215 | 523 | 632 | 40 | 551 | 1.170 | 586 | 121 | 1.055 | 1.099 | 1.083 | 1.299 | 1.300 | 483 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -26 | -63 | -132 | -161 | -226 | -185 |
| EBIT | 44 | 215 | 523 | 632 | 40 | 551 | 1.170 | 586 | 121 | 1.029 | 1.036 | 952 | 1.138 | 1.073 | 298 |
| Net financials | 0 | -2 | -4 | -11 | -6 | -11 | -21 | -21 | -4 | -11 | -17 | -37 | -56 | -60 | -35 |
| Profit before tax | 45 | 213 | 519 | 620 | 34 | 540 | 1.148 | 565 | 117 | 1.018 | 1.020 | 915 | 1.099 | 1.016 | 263 |
| Tax | 11 | 68 | 118 | 155 | 10 | 120 | 257 | 127 | 37 | 231 | 228 | 203 | 246 | 236 | 63 |
| Net profit | 34 | 145 | 401 | 465 | 24 | 420 | 891 | 438 | 80 | 787 | 792 | 712 | 853 | 780 | 201 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 543 | 612 | 1.453 | 2.386 | 2.623 | 3.481 | 5.015 | 5.137 | 5.256 | 7.182 | 8.033 | 8.501 | 10.607 | 9.181 | 11.413 |
| Equity | 114 | 259 | 660 | 691 | 715 | 1.136 | 1.777 | 1.565 | 1.645 | 2.332 | 2.674 | 2.636 | 2.889 | 3.069 | 3.270 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 232 | 432 | 432 | 446 | 461 | 491 | 512 |
| Short-term debt | 429 | 353 | 793 | 1.694 | 1.908 | 2.226 | 2.861 | 3.067 | 3.248 | 4.184 | 4.613 | 4.903 | 6.658 | 4.958 | 7.069 |
| Total debt | 429 | 353 | 793 | 1.694 | 1.908 | 2.226 | 2.861 | 3.067 | 3.479 | 4.616 | 5.045 | 5.348 | 7.119 | 5.449 | 7.581 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2010 | — | — |
AN Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOGL Holding ApS | Company | 100.0% | 100.0% | 2019 |
Marie Furbo Holding ApS | Company | 10.0% | 10.0% | 2018 |
K. Love S. Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Peter Brink Linnet | Management | 0 companies |
| Adam Nikolaj Bang | Management | 0 companies |
| Birgitte Svanholm Kjær | Chairman | 0 companies |