| Revenue | DKK 218K | -2% |
| EBITDA | DKK 432K | +91% |
| Net profit | DKK 102K | +226% |
| Total assets | DKK 12,7M | +19% |
| Equity | DKK 590K | +21% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -55 | -142 | -68 | -74 | -31 | 21 | 322 | 253 | 257 | 222 | 218 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -142 | -128 | -297 | -31 | 21 | 358 | 453 | 257 | 226 | 432 |
| Depreciation & amort. | -0 | -15 | -17 | -17 | -17 | -12 | -12 | -12 | -21 | -24 | -24 |
| EBIT | -55 | -157 | -145 | -314 | -48 | 9 | 346 | 441 | 237 | 202 | 408 |
| Net financials | 0 | 0 | 0 | -10 | -4 | -15 | -159 | -279 | -236 | -162 | -278 |
| Profit before tax | -55 | -156 | -145 | -324 | -52 | -5 | 187 | 162 | 0 | 40 | 131 |
| Tax | -0 | -13 | -0 | -14 | -2 | -1 | -0 | 9 | 0 | 9 | 29 |
| Net profit | -55 | -144 | -145 | -310 | -51 | -4 | 187 | 153 | 0 | 31 | 102 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82 | 283 | 210 | 335 | 275 | 8.067 | 8.549 | 16.604 | 9.238 | 10.694 | 12.719 |
| Equity | 70 | 227 | 82 | 172 | 122 | 117 | 304 | 457 | 457 | 489 | 590 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7.934 | 8.182 | 8.352 | 8.515 | 8.683 | 11.745 |
| Short-term debt | 11 | 56 | 128 | 163 | 153 | 16 | 63 | 7.772 | 232 | 1.480 | 293 |
| Total debt | 11 | 56 | 128 | 163 | 153 | 7.950 | 8.245 | 16.125 | 8.747 | 10.163 | 12.038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KN EJENDOMME HOLDING A/S | Company | 50.0% | 50.0% | 2014 |
M-J-C Holding Roskilde ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Britta Marschall | Management | 0 companies |
| Mia Marschall Nielsen | Chairman | 0 companies |
| Jacob Trodyb | Board of Directors | 0 companies |
| Camilla Trodyb | Board of Directors | 0 companies |
| Kurt Henning Nielsen | Chairman | 0 companies |