| Revenue | DKK 318K | +20% |
| EBITDA | DKK 318K | +20% |
| Net profit | DKK 54K | +192% |
| Total assets | DKK 15,8M | +0% |
| Equity | DKK 8,1M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -142 | 1.362 | 3.092 | 5.259 | 6.870 | 7.321 | 46 | 146 | 208 | -4 | 145 | 183 | 264 | 318 |
| Staff expenses | -308 | -1.164 | -1.911 | -3.229 | -5.242 | -4.739 | -0 | -0 | -16 | -39 | -14 | -0 | -0 | -0 |
| EBITDA | -450 | 198 | 1.181 | 2.029 | 1.629 | 2.582 | 46 | 1.012 | 1.386 | 405 | 130 | 183 | 264 | 318 |
| Depreciation & amort. | -18 | -103 | -134 | -326 | -382 | -545 | -294 | -23 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -468 | 96 | 1.047 | 1.704 | 1.247 | 2.037 | -248 | 989 | 1.386 | 405 | 130 | 183 | 264 | 318 |
| Net financials | -21 | -15 | 0 | -10 | -126 | -129 | 1.071 | 726 | 1.224 | 667 | 50 | -103 | -326 | -246 |
| Profit before tax | -490 | 81 | 1.047 | 1.694 | 1.121 | 1.908 | 823 | 1.715 | 2.610 | 1.072 | 181 | 80 | -62 | 71 |
| Tax | -127 | 22 | 258 | 407 | 266 | 434 | -81 | 200 | 292 | 77 | 15 | -3 | -3 | 17 |
| Net profit | -363 | 58 | 789 | 1.287 | 855 | 1.474 | 903 | 1.515 | 2.318 | 995 | 165 | 83 | -59 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.046 | 939 | 2.552 | 10.004 | 10.646 | 10.839 | 10.689 | 10.159 | 15.623 | 14.927 | 15.444 | 15.864 | 15.804 | 15.828 |
| Equity | 637 | 696 | 1.485 | 2.772 | 3.587 | 4.049 | 3.947 | 4.562 | 6.880 | 7.875 | 8.040 | 8.124 | 8.065 | 8.119 |
| Long-term debt | 0 | 0 | 0 | 5.425 | 5.150 | 4.875 | 4.600 | 3.447 | 3.440 | 6.185 | 6.030 | 5.948 | 5.828 | 5.686 |
| Short-term debt | 409 | 243 | 1.049 | 1.710 | 1.855 | 1.861 | 2.113 | 1.934 | 4.839 | 301 | 804 | 1.220 | 1.341 | 1.443 |
| Total debt | 409 | 243 | 1.049 | 7.135 | 7.005 | 6.736 | 6.713 | 5.381 | 8.279 | 6.486 | 6.834 | 7.168 | 7.169 | 7.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2025 | — | — |
RP Management | Management | 2012 | — | — |
BL Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Egonsminde Invest A/S | Company | 100.0% | 100.0% | 2017 |
BO LYNGE HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jensen | Management | 0 companies |
| Rikke Petersen | Management | 0 companies |
| Bo Lynge Nielsen | Management | 0 companies |
| Camilla Brinkmann Bech Saaby | Board of Directors | 0 companies |
| Preben Randbæk | Board of Directors | 0 companies |
| Per Christensen | Chairman | 0 companies |
| Torben Nielsen | Board of Directors | 0 companies |