| Revenue | DKK 4,3M | +54% |
| EBITDA | DKK 2,1M | +33% |
| Net profit | DKK 1M | +62% |
| Total assets | DKK 7,6M | +22% |
| Equity | DKK 453K | +177% |
| Employees | 15 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 376 | 995 | 677 | 1.396 | 886 | 4.048 | 1.534 | 2.604 | 2.992 | 2.797 | 4.312 |
| Staff expenses | -125 | -394 | -887 | -753 | -1.094 | -921 | -649 | -1.782 | -1.419 | -1.187 | -2.166 |
| EBITDA | 252 | 602 | -210 | 643 | -208 | 3.127 | 885 | 822 | 1.573 | 1.610 | 2.145 |
| Depreciation & amort. | -796 | -851 | -875 | -879 | -3.158 | -394 | -212 | -242 | -261 | -429 | -303 |
| EBIT | -544 | -249 | -1.085 | -237 | -3.365 | 2.734 | 672 | 580 | 1.313 | 1.181 | 1.843 |
| Net financials | -263 | -314 | -337 | -260 | -277 | -205 | -66 | -142 | -154 | -352 | -465 |
| Profit before tax | -807 | -563 | -1.422 | -497 | -3.643 | 2.529 | 606 | 439 | 1.159 | 829 | 1.378 |
| Tax | -168 | -123 | -312 | -106 | -51 | -193 | 133 | 98 | 257 | 184 | 336 |
| Net profit | -639 | -440 | -1.111 | -391 | -3.592 | 2.722 | 473 | 341 | 902 | 645 | 1.042 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.778 | 7.929 | 7.356 | 6.929 | 3.955 | 6.055 | 6.045 | 6.885 | 7.021 | 6.287 | 7.646 |
| Equity | -139 | -579 | -1.690 | -2.080 | -5.672 | -2.950 | -2.477 | -2.136 | -1.234 | -589 | 453 |
| Long-term debt | 7.200 | 8.100 | 8.100 | 8.100 | 8.100 | 7.600 | 6.400 | 7.384 | 7.129 | 5.794 | 5.543 |
| Short-term debt | 717 | 408 | 945 | 910 | 1.527 | 1.405 | 2.122 | 1.637 | 1.125 | 1.082 | 1.650 |
| Total debt | 7.917 | 8.508 | 9.045 | 9.010 | 9.627 | 9.005 | 8.522 | 9.021 | 8.255 | 6.876 | 7.193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD | Board of Directors | 2015 | — | — |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MACO Holding ApS | Company | 33.3% | 33.3% | 2020 |
BJARKE INVEST ApS | Company | 25.0% | 25.0% | 2020 |
SARA INVEST ApS | Company | 25.0% | 25.0% | 2020 |
BNC PRODUCTS ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarke Dam | Management | 0 companies |
| Sara Dam | Board of Directors | 0 companies |
| Gurli Baggesgaard Christiansen | Board of Directors | 0 companies |
| Allan Dam | Board of Directors | 0 companies |
| Klaus Maigaard | Board of Directors | 0 companies |