| Revenue | DKK 4,4M | -45% |
| EBITDA | DKK -529K | -216% |
| Net profit | DKK -630K | -530% |
| Total assets | DKK 3,9M | -46% |
| Equity | DKK 2M | -24% |
| Employees | 9 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.612 | 6.506 | 6.983 | 7.662 | 5.372 | 10.733 | 10.722 | 7.882 | 7.925 | 4.389 |
| Staff expenses | -4.383 | -5.828 | -6.199 | -7.296 | -7.110 | -7.128 | -7.095 | -7.684 | -7.419 | -4.918 |
| EBITDA | 3.229 | 613 | 784 | 353 | -1.738 | 3.606 | 3.627 | 198 | 456 | -529 |
| Depreciation & amort. | -125 | -227 | -302 | -239 | -160 | -173 | -157 | -432 | -338 | -271 |
| EBIT | 3.104 | 386 | 482 | 115 | -1.898 | 3.432 | 3.471 | -235 | 118 | -800 |
| Net financials | -1 | -0 | -28 | -2 | -27 | -76 | -20 | 97 | 81 | -4 |
| Profit before tax | 3.103 | 385 | 455 | 112 | -1.925 | 3.357 | 3.451 | -138 | 199 | -803 |
| Tax | 685 | 93 | 111 | 27 | -425 | 857 | 780 | -1 | 53 | -173 |
| Net profit | 2.418 | 292 | 344 | 85 | -1.501 | 2.500 | 2.670 | -136 | 147 | -630 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.851 | 8.227 | 9.797 | 10.416 | 11.934 | 14.496 | 15.834 | 10.870 | 7.148 | 3.874 |
| Equity | 2.468 | 2.460 | 2.803 | 2.888 | 1.328 | 3.828 | 6.438 | 3.245 | 2.641 | 2.011 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.383 | 5.767 | 6.993 | 7.528 | 10.606 | 10.173 | 9.175 | 7.510 | 4.396 | 1.862 |
| Total debt | 4.383 | 5.767 | 6.993 | 7.528 | 10.606 | 10.173 | 9.175 | 7.510 | 4.396 | 1.862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Management | Management | 2026 | — | — |
LH Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.M. CORPORATION A/S | Company | 100.0% | 100.0% | 2026 |
Driftsikker A/S | Company | 66.7% | 66.7% | 2023 |
Houlberg Svendsen ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Fantoft | Management | 0 companies |
| Lars Houlberg Svendsen | Management | 0 companies |
| Jens Peter Brunbjerg | Chairman | 0 companies |
| Christian Christensen | Chairman | 0 companies |
| Per Kjær Nielsen | Board of Directors | 0 companies |
| Bjarne Vindbæk Emborg Pedersen | Board of Directors | 0 companies |
| Rune Frøsig Osmundsen | Board of Directors | 0 companies |
| Karina Søndergaard Jensen | Board of Directors | 0 companies |
| Connie Elgaard | Board of Directors | 0 companies |