| Revenue | DKK -10K | -98% |
| EBITDA | DKK -76K | +92% |
| Net profit | DKK 420K | +142% |
| Total assets | DKK 1,5M | +362% |
| Equity | DKK 61K | +101% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.814 | 4.000 | 4.372 | 4.688 | 3.638 | 4.610 | 4.705 | 3.868 | 1.177 | 879 | -50 | -439 | -10 |
| Staff expenses | -1.747 | -1.690 | -1.545 | -1.734 | -2.372 | -2.789 | -2.884 | -2.805 | -1.488 | -1.053 | -480 | -212 | -0 |
| EBITDA | -708 | 718 | 620 | 27 | -833 | -88 | 94 | -407 | -1.740 | -1.192 | -1.207 | -939 | -76 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -708 | 718 | 620 | 27 | -833 | -88 | 94 | -407 | -1.740 | -1.192 | -1.207 | -939 | -76 |
| Net financials | -161 | -246 | -216 | -135 | -126 | -96 | -89 | -47 | -8 | -14 | -22 | -72 | -7 |
| Profit before tax | -870 | 472 | 404 | -108 | -959 | -184 | 5 | -454 | -1.748 | -1.206 | -1.230 | -1.010 | -83 |
| Tax | 434 | 120 | 100 | -24 | -210 | -38 | 4 | -96 | -383 | -264 | 28 | -0 | -502 |
| Net profit | -1.304 | 351 | 304 | -84 | -749 | -146 | 1 | -358 | -1.365 | -942 | -1.257 | -1.010 | 420 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.203 | 7.021 | 7.468 | 8.521 | 9.034 | 8.545 | 9.442 | 5.842 | 4.216 | 1.877 | 1.450 | 316 | 1.459 |
| Equity | -804 | -452 | -149 | -233 | -982 | -1.128 | -1.127 | -1.484 | -2.849 | -3.791 | -5.048 | -6.059 | 61 |
| Long-term debt | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.019 | 2.134 | 2.136 | 2.000 | 2.000 | 0 |
| Short-term debt | 6.007 | 5.473 | 5.617 | 6.753 | 8.015 | 7.673 | 8.569 | 5.307 | 4.931 | 3.532 | 4.498 | 4.374 | 1.398 |
| Total debt | 8.007 | 7.473 | 7.617 | 8.753 | 10.015 | 9.673 | 10.569 | 7.326 | 7.065 | 5.668 | 6.498 | 6.374 | 1.398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2015 | |
JDC COMPANY ApS | Company | 20.0% | 20.0% | 2015 |
BDC FINANS ApS | Company | 66.7% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Donslund Carlsen | Management | 0 companies |
| Søren Abildgaard Pedersen | Chairman | 0 companies |
| Jette Donslund Carlsen | Board of Directors | 0 companies |
| Trine Angeline Sig | Board of Directors | 0 companies |