| Revenue | DKK 3,9M | +12% |
| EBITDA | DKK 1,7M | +22% |
| Net profit | DKK 1,3M | +24% |
| Total assets | DKK 4,6M | +43% |
| Equity | DKK 2,1M | +4% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.813 | 2.769 | 2.799 | 3.287 | 3.125 | 3.783 | 3.477 | 3.528 | 3.465 | 3.866 |
| Staff expenses | -3.896 | -3.315 | -2.989 | -2.543 | -1.768 | -2.055 | -2.009 | -2.055 | -2.101 | -2.200 |
| EBITDA | -83 | -547 | -190 | 744 | 1.357 | 1.728 | 1.468 | 1.456 | 1.365 | 1.666 |
| Depreciation & amort. | -91 | -106 | -120 | -158 | -161 | -70 | -33 | -32 | -0 | -0 |
| EBIT | -174 | -652 | -310 | 586 | 1.196 | 1.658 | 1.435 | 1.424 | 1.365 | 1.666 |
| Net financials | -138 | 32 | -2 | -2 | -46 | 8 | -164 | -103 | -81 | -56 |
| Profit before tax | -312 | -621 | -311 | 584 | 1.150 | 1.666 | 1.271 | 1.321 | 1.284 | 1.610 |
| Tax | -68 | -0 | -0 | -0 | 188 | 408 | 279 | 296 | 275 | 358 |
| Net profit | -245 | -621 | -311 | 584 | 962 | 1.258 | 992 | 1.026 | 1.009 | 1.252 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.772 | 3.088 | 2.971 | 3.339 | 4.233 | 3.870 | 3.676 | 4.830 | 3.236 | 4.633 |
| Equity | -195 | -815 | -1.127 | -543 | 419 | 1.677 | 2.669 | 3.694 | 2.064 | 2.150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.966 | 3.903 | 4.098 | 3.882 | 3.814 | 2.192 | 1.007 | 1.135 | 1.172 | 2.484 |
| Total debt | 3.966 | 3.903 | 4.098 | 3.882 | 3.814 | 2.192 | 1.007 | 1.135 | 1.172 | 2.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTERNATIONAL DEVELOPMENT COMPANY A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Nørgaard | Management | 0 companies |