| Revenue | DKK 1,5M | +51% |
| EBITDA | DKK 1M | +423% |
| Net profit | DKK 562K | +283% |
| Total assets | DKK 2,2M | +68% |
| Equity | DKK 1,2M | +84% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 2.794 | 723 | 699 | 1.022 | 558 | 564 | 283 | 619 | 1.010 | 835 | 970 | 1.460 |
| Staff expenses | -0 | -2.453 | -1.282 | -112 | -441 | -247 | -194 | -294 | -418 | -644 | -639 | -770 | -413 |
| EBITDA | — | 341 | -559 | 588 | 582 | 311 | 370 | -11 | 201 | 366 | 196 | 200 | 1.047 |
| Depreciation & amort. | -0 | -0 | -125 | -125 | -199 | -156 | -98 | -38 | -5 | -9 | -0 | -0 | -0 |
| EBIT | — | 341 | -684 | 463 | 382 | 155 | 272 | -49 | 196 | 356 | 196 | 200 | 1.047 |
| Net financials | 0 | -8 | -5 | -599 | 89 | 86 | 150 | -15 | 82 | 139 | -60 | -508 | -358 |
| Profit before tax | — | 333 | -689 | -136 | 471 | 241 | 423 | -64 | 277 | 495 | 136 | -308 | 689 |
| Tax | -0 | 84 | -0 | -0 | 151 | -0 | 23 | -0 | 42 | 77 | 3 | -0 | 127 |
| Net profit | — | 249 | -689 | -136 | 320 | 241 | 400 | -64 | 235 | 418 | 133 | -308 | 562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 784 | 1.315 | 1.195 | 1.481 | 1.289 | 1.260 | 1.101 | 1.693 | 1.915 | 1.390 | 1.285 | 2.160 |
| Equity | — | 436 | -852 | -988 | -88 | 153 | 553 | 489 | 724 | 1.042 | 1.076 | 668 | 1.230 |
| Long-term debt | 0 | 0 | 0 | 0 | 400 | 464 | 270 | 170 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 347 | 2.167 | 1.204 | 508 | 671 | 437 | 442 | 969 | 872 | 314 | 617 | 930 |
| Total debt | 0 | 347 | 2.167 | 1.204 | 908 | 1.135 | 707 | 612 | 969 | 872 | 314 | 617 | 930 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2014 | — | — |
PH Management | Management | 2011 | — | — |
AL Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BEO ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kjems Hytten Juhl | Management | 0 companies |
| Peter Hyldahl | Management | 0 companies |
| Amalie Lyngbo Quist | Management | 0 companies |
| Anders Møller Nielsen | Board of Directors | 0 companies |
| Morten Revsgaard Frederiksen | Chairman | 0 companies |
| Henrik Bech Jørgensen | Board of Directors | 0 companies |