| Revenue | DKK 385K | +332% |
| EBITDA | DKK 241K | +1086% |
| Net profit | DKK 163K | +1207% |
| Total assets | DKK 735K | +1% |
| Equity | DKK 440K | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 173 | 394 | 1.109 | 1.755 | 125 | -966 | -7 | -24 | -1 | 652 | 963 | 89 | 385 |
| Staff expenses | -97 | -415 | -484 | -651 | -550 | -1 | -0 | -0 | -0 | -0 | -110 | -114 | -145 |
| EBITDA | 76 | -22 | 625 | 1.104 | -425 | -966 | -7 | -24 | -1 | 652 | 853 | -24 | 241 |
| Depreciation & amort. | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -29 |
| EBIT | 66 | -22 | 625 | 1.104 | -425 | -966 | -7 | -24 | -1 | 652 | 853 | -24 | 212 |
| Net financials | -0 | -0 | -14 | 5 | 0 | -17 | -1 | 0 | 0 | -8 | -10 | 10 | 4 |
| Profit before tax | 66 | -22 | 611 | 1.109 | -425 | -984 | -7 | -24 | -1 | 644 | 844 | -15 | 215 |
| Tax | 17 | -0 | 154 | 265 | 5 | -0 | -0 | -0 | -0 | 175 | 187 | -0 | 52 |
| Net profit | 45 | -22 | 457 | 844 | -430 | -984 | -7 | -24 | -1 | 470 | 656 | -15 | 163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 281 | 332 | 1.486 | 2.369 | 1.686 | 100 | 94 | 1 | 0 | 120 | 784 | 731 | 735 |
| Equity | 116 | 58 | 516 | 1.354 | 80 | -903 | -911 | -871 | -872 | -402 | 395 | 380 | 440 |
| Long-term debt | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 145 | 274 | 970 | 1.015 | 1.606 | 1.003 | 1.005 | 872 | 872 | 523 | 389 | 351 | 289 |
| Total debt | 163 | 274 | 970 | 1.015 | 1.606 | 1.003 | 1.005 | 872 | 872 | 523 | 389 | 351 | 289 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BALI GRUPPEN ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Brian William Sillemann | Chief Executive Officer | 0 companies |
| Kim William Fals Sillemann | Board of Directors | 0 companies |
| Gitte Verner Sillemann | Board of Directors | 0 companies |