| Revenue | DKK 7,3M | +7% |
| EBITDA | DKK 2M | +292% |
| Net profit | DKK 1,1M | +1191% |
| Total assets | DKK 12,2M | -22% |
| Equity | DKK 6,2M | +21% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.317 | 9.131 | 8.859 | 17.197 | 14.649 | 16.483 | 26.369 | 6.352 | 9.002 | 6.120 | 9.786 | 8.411 | 6.841 | 7.330 |
| Staff expenses | -5.194 | -5.406 | -5.141 | -6.543 | -7.629 | -7.571 | -6.799 | -7.332 | -7.050 | -6.800 | -6.744 | -7.224 | -6.338 | -5.361 |
| EBITDA | 1.110 | 3.724 | 3.679 | 2.875 | 6.915 | 8.912 | 19.570 | -979 | 1.953 | -681 | 3.041 | 1.187 | 502 | 1.969 |
| Depreciation & amort. | -425 | -451 | -461 | -536 | -609 | -488 | -1.346 | -1.521 | -1.571 | -1.665 | -1.729 | -746 | -564 | -527 |
| EBIT | 685 | 3.273 | 3.218 | 2.339 | 6.306 | 8.424 | 18.225 | -2.500 | 382 | -2.346 | 1.312 | 441 | -62 | 1.442 |
| Net financials | -60 | 52 | 32 | 40 | 43 | 63 | 22 | -134 | -51 | -31 | 10 | 37 | -52 | -68 |
| Profit before tax | 625 | 3.325 | 3.250 | 2.380 | 6.349 | 8.487 | 18.247 | -2.634 | 331 | -2.377 | 1.323 | 477 | -114 | 1.374 |
| Tax | 167 | 830 | 797 | 564 | 1.400 | 1.869 | 4.018 | -578 | 75 | -535 | 282 | 107 | -16 | 301 |
| Net profit | 458 | 2.495 | 2.453 | 1.816 | 4.949 | 6.617 | 14.228 | -2.056 | 256 | -1.841 | 1.041 | 371 | -98 | 1.073 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.509 | 7.954 | 10.126 | 8.559 | 13.416 | 15.023 | 33.083 | 20.572 | 18.469 | 14.419 | 17.427 | 15.680 | 15.548 | 12.174 |
| Equity | 2.073 | 4.444 | 5.396 | 4.812 | 7.961 | 9.678 | 17.407 | 6.350 | 6.607 | 4.765 | 5.806 | 5.177 | 5.078 | 6.151 |
| Long-term debt | 821 | 0 | 0 | 0 | 0 | 0 | 0 | 107 | 530 | 505 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.608 | 3.489 | 4.717 | 3.741 | 5.453 | 4.397 | 13.342 | 13.162 | 10.661 | 8.775 | 11.451 | 10.412 | 10.399 | 6.000 |
| Total debt | 3.429 | 3.489 | 4.717 | 3.741 | 5.453 | 4.397 | 13.342 | 13.269 | 11.191 | 9.281 | 11.451 | 10.412 | 10.399 | 6.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BP Management | Management | 2012 | — | — |
PA Management | Management | 2011 | — | — |
EM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BEM INVEST ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Betina Petersen Marker | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Erik Marker | Management | 0 companies |