| Revenue | DKK 11,6M | +22% |
| EBITDA | DKK 6,8M | +16% |
| Net profit | DKK 5,2M | +13% |
| Total assets | DKK 19,7M | +62% |
| Equity | DKK 8,9M | +32% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.738 | 4.286 | 3.667 | 4.747 | 1.229 | 4.840 | 4.820 | 3.314 | 3.700 | 5.277 | 9.264 | 9.483 | 11.591 |
| Staff expenses | -5.453 | -4.170 | -3.596 | -4.293 | -1.147 | -4.713 | -4.601 | -3.435 | -3.013 | -2.697 | -4.053 | -3.593 | -4.765 |
| EBITDA | -715 | 116 | 71 | 454 | 82 | 127 | 219 | -121 | 687 | 2.580 | 5.210 | 5.891 | 6.826 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -25 | -101 | -118 | -126 | -126 | -101 | -25 |
| EBIT | -715 | 116 | 71 | 454 | 82 | 127 | 194 | -222 | 569 | 2.454 | 5.085 | 5.790 | 6.801 |
| Net financials | -222 | -69 | -106 | -233 | 45 | -54 | -27 | -9 | -37 | -10 | -70 | 75 | -122 |
| Profit before tax | -936 | 48 | -35 | 221 | 127 | 73 | 167 | -231 | 533 | 2.444 | 5.014 | 5.865 | 6.679 |
| Tax | -181 | 157 | -156 | 79 | 15 | 18 | 92 | -47 | 136 | 549 | 1.118 | 1.293 | 1.524 |
| Net profit | -755 | -109 | 121 | 141 | 112 | 55 | 75 | -184 | 397 | 1.895 | 3.896 | 4.572 | 5.155 |
| Item | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.677 | 1.252 | 866 | 1.550 | 1.745 | 1.318 | 1.292 | 1.927 | 1.935 | 5.900 | 8.349 | 12.182 | 19.706 |
| Equity | -675 | -784 | -664 | 78 | 190 | 245 | 320 | 136 | 533 | 728 | 4.624 | 6.697 | 8.851 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.352 | 2.036 | 1.529 | 1.472 | 1.555 | 1.059 | 925 | 1.738 | 1.400 | 5.171 | 3.725 | 5.485 | 10.854 |
| Total debt | 2.352 | 2.036 | 1.529 | 1.472 | 1.555 | 1.059 | 925 | 1.791 | 1.400 | 5.171 | 3.725 | 5.485 | 10.854 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BÆ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORM71 ApS | Company | 66.7% | 66.7% | 2012 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Ærbo Pedersen | Management | 0 companies |