| Revenue | DKK 33,3M | +178% |
| EBITDA | DKK 13,1M | +52928% |
| Net profit | DKK 13,1M | — |
| Total assets | DKK 18,5M | +21% |
| Equity | DKK 13,8M | +1869% |
| Employees | 25 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.589 | 2.748 | 13.809 | 3.316 | 3.884 | 6.851 | 9.048 | 9.628 | 11.951 | 33.265 |
| Staff expenses | -1.526 | -2.609 | -8.844 | -3.175 | -3.794 | -6.723 | -8.819 | -9.658 | -11.976 | -20.129 |
| EBITDA | 63 | 139 | 4.964 | 141 | 90 | 128 | 229 | -30 | -25 | 13.136 |
| Depreciation & amort. | -12 | -41 | -57 | -45 | -13 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 50 | 98 | 4.907 | 96 | 76 | 128 | 229 | -30 | -25 | 13.136 |
| Net financials | -50 | -98 | -154 | -96 | -76 | -128 | -229 | 30 | 25 | -55 |
| Profit before tax | 0 | 0 | 4.753 | 0 | 0 | 0 | 0 | 0 | 0 | 13.081 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 0 | 4.753 | 0 | 0 | 0 | 0 | 0 | 0 | 13.081 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.220 | 6.765 | 9.617 | 8.343 | 10.713 | 14.337 | 11.636 | 11.716 | 15.300 | 18.485 |
| Equity | 700 | 700 | 5.553 | 800 | 700 | 700 | 700 | 700 | 700 | 13.781 |
| Long-term debt | 1.050 | 1.050 | 1.200 | 1.263 | 1.242 | 1.260 | 1.050 | 1.050 | 1.050 | 0 |
| Short-term debt | 5.470 | 5.015 | 2.864 | 6.280 | 8.771 | 12.377 | 9.886 | 9.966 | 13.550 | 4.704 |
| Total debt | 6.520 | 6.065 | 4.064 | 7.543 | 10.013 | 13.637 | 10.936 | 11.016 | 14.600 | 4.704 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Essence Solutions Holding A/S | Company | 100.0% | 100.0% | 2025 |
| Individual | 10.0% | 10.0% | 2015 | |
G.C INVEST ApS | Company | 10.0% | 10.0% | 2016 |
J. Kempel Invest ApS | Company | 10.0% | 10.0% | 2018 |
SCB Invest newco ApS | Company | 10.0% | 10.0% | 2016 |
B. Kempel Invest newco ApS | Company | 10.0% | 10.0% | 2016 |
M.J. Denmark Invest newco ApS | Company | 10.0% | 10.0% | 2016 |
| Individual | 10.0% | 10.0% | 2015 | |
AGERBO INVEST ApS | Company | 10.0% | 10.0% | 2016 |
J-P Invest ApS | Company | 10.0% | 10.0% | 2016 |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2016 | |
STOVBY INVEST ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Kempel | Management | 0 companies |
| Jesper Bøgelund Jensen | Board of Directors | 0 companies |
| Simon Agerbo | Chairman | 0 companies |
| Jimmy Rytter Kempel | Board of Directors | 0 companies |