| Revenue | DKK 8,3M | +0% |
| EBITDA | DKK 1,8M | +55% |
| Net profit | DKK 631K | +167% |
| Total assets | DKK 16,6M | -16% |
| Equity | DKK 6,4M | +11% |
| Employees | 21 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.200 | 2.639 | 2.940 | 3.344 | 5.653 | 7.212 | 10.121 | 11.100 | 9.384 | 8.325 | 8.322 |
| Staff expenses | -1.219 | -2.036 | -2.925 | -2.608 | -3.624 | -4.974 | -5.692 | -6.817 | -9.706 | -7.164 | -6.526 |
| EBITDA | 981 | 603 | 14 | 737 | 2.030 | 2.238 | 4.429 | 4.284 | -323 | 1.161 | 1.796 |
| Depreciation & amort. | -134 | -166 | -216 | -329 | -589 | -486 | -741 | -1.100 | -1.926 | -1.822 | -534 |
| EBIT | 847 | 437 | -202 | 408 | 1.441 | 1.752 | 3.688 | 3.184 | -2.248 | -661 | 1.262 |
| Net financials | -87 | -69 | -112 | -137 | 108 | 318 | -79 | -129 | 13 | -528 | -437 |
| Profit before tax | 760 | 369 | -314 | 270 | 1.548 | 2.071 | 3.609 | 3.055 | -2.235 | -1.189 | 825 |
| Tax | 180 | 81 | -65 | 63 | 342 | 467 | 793 | 672 | -484 | -249 | 195 |
| Net profit | 580 | 287 | -249 | 207 | 1.207 | 1.604 | 2.817 | 2.383 | -1.751 | -940 | 631 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.628 | 4.990 | 5.205 | 5.590 | 7.947 | 13.719 | 19.603 | 21.706 | 19.671 | 19.828 | 16.600 |
| Equity | 816 | 1.002 | 650 | 857 | 2.496 | 3.357 | 6.061 | 8.444 | 6.693 | 5.753 | 6.384 |
| Long-term debt | 0 | 264 | 192 | 154 | 115 | 132 | 0 | 0 | 0 | 0 | 1.714 |
| Short-term debt | 2.803 | 3.701 | 4.363 | 4.558 | 5.314 | 10.216 | 13.542 | 13.262 | 12.978 | 14.075 | 8.503 |
| Total debt | 2.803 | 3.965 | 4.555 | 4.712 | 5.429 | 10.348 | 13.542 | 13.262 | 12.978 | 14.075 | 10.216 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BT Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B. Smith Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Thomas Smith | Management | 0 companies |