| Revenue | DKK 13,3M | +34% |
| EBITDA | DKK 5,3M | +73% |
| Net profit | DKK 3,9M | +70% |
| Total assets | DKK 21,2M | +23% |
| Equity | DKK 8,8M | -11% |
| Employees | 12 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 2.848 | 3.537 | 4.197 | 4.035 | 5.091 | 6.935 | 9.788 | 9.881 | 13.284 |
| Staff expenses | -639 | -2.989 | -2.870 | -3.085 | -3.543 | -3.907 | -4.298 | -5.407 | -6.815 | -7.976 |
| EBITDA | 424 | -141 | 667 | 1.103 | 472 | 1.183 | 2.637 | 4.456 | 3.066 | 5.308 |
| Depreciation & amort. | -0 | -49 | -103 | -174 | -199 | -229 | -265 | -368 | -552 | -597 |
| EBIT | 424 | -189 | 564 | 930 | 273 | 954 | 2.372 | 4.088 | 2.514 | 4.711 |
| Net financials | -5 | -10 | -98 | 8 | 21 | -14 | 49 | 160 | 424 | 271 |
| Profit before tax | 419 | -200 | 466 | 938 | 293 | 939 | 2.421 | 4.248 | 2.938 | 4.982 |
| Tax | 100 | -44 | 113 | 208 | 66 | 214 | 533 | 935 | 646 | 1.097 |
| Net profit | 319 | -156 | 353 | 730 | 228 | 726 | 1.888 | 3.313 | 2.291 | 3.885 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.416 | 1.830 | 2.764 | 3.916 | 3.639 | 6.148 | 7.569 | 15.029 | 17.180 | 21.186 |
| Equity | 519 | 363 | 717 | 1.447 | 1.674 | 2.400 | 4.288 | 7.601 | 9.892 | 8.777 |
| Long-term debt | 0 | 0 | 0 | 0 | 19 | 44 | 0 | 0 | 0 | 0 |
| Short-term debt | 897 | 1.458 | 2.005 | 2.399 | 1.874 | 3.630 | 3.214 | 7.305 | 7.182 | 12.283 |
| Total debt | 897 | 1.458 | 2.005 | 2.399 | 1.893 | 3.674 | 3.214 | 7.305 | 7.182 | 12.283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2017 | — | — |
BH Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BHC HOLDING NORDBORG ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Foder Caspersen | Management | 0 companies |
| Bent Hellesøe Clausen | Management | 0 companies |
| Emil Foder Clausen | Board of Directors | 0 companies |
| Rasmus Clausen | Board of Directors | 0 companies |
| Allan Østergaard Svendgaard | Board of Directors | 0 companies |