| Revenue | DKK 24,1M | +35% |
| EBITDA | DKK 15,5M | +40% |
| Net profit | DKK 11,4M | +36% |
| Total assets | DKK 25,1M | +33% |
| Equity | DKK 14,8M | +29% |
| Employees | 15 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 770 | 1.740 | 1.579 | 5.143 | 4.816 | 4.453 | 8.128 | 11.303 | 17.888 | 24.070 |
| Staff expenses | -346 | -1.485 | -1.268 | -2.618 | -3.103 | -3.508 | -5.229 | -6.041 | -6.851 | -8.614 |
| EBITDA | 425 | 255 | 311 | 2.524 | 1.713 | 945 | 2.830 | 5.262 | 11.037 | 15.456 |
| Depreciation & amort. | -158 | -0 | -0 | -0 | -12 | -12 | -14 | -14 | -318 | -366 |
| EBIT | 267 | 255 | 311 | 2.524 | 1.702 | 934 | 2.816 | 5.248 | 10.719 | 15.090 |
| Net financials | -0 | -5 | -6 | -8 | -36 | -9 | -82 | -68 | 24 | -114 |
| Profit before tax | 267 | 250 | 306 | 2.517 | 1.666 | 925 | 2.734 | 5.180 | 10.743 | 14.976 |
| Tax | 64 | 62 | 67 | 565 | 377 | 209 | 614 | 1.150 | 2.372 | 3.623 |
| Net profit | 203 | 188 | 239 | 1.952 | 1.289 | 715 | 2.120 | 4.030 | 8.371 | 11.352 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.354 | 2.286 | 3.081 | 6.075 | 6.610 | 6.578 | 8.173 | 10.750 | 18.886 | 25.056 |
| Equity | 380 | 568 | 807 | 2.659 | 2.748 | 2.664 | 4.083 | 6.113 | 11.484 | 14.836 |
| Long-term debt | 0 | 0 | 0 | 45 | 152 | 155 | 157 | 163 | 168 | 174 |
| Short-term debt | 974 | 1.718 | 2.273 | 3.371 | 3.693 | 3.742 | 3.922 | 4.194 | 6.602 | 8.784 |
| Total debt | 974 | 1.718 | 2.273 | 3.415 | 3.846 | 3.897 | 4.080 | 4.357 | 6.769 | 8.958 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Founder | Founder | 2016 | — | — |
MK Management | Management | 2016 | — | — |
RL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vending Automater Holding ApS | Company | 100.0% | 100.0% | 2026 |
M&R Group ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Larsen | Founder | 0 companies |
| Michael Kjeldgaard Knudsen | Management | 0 companies |
| Ryan Lund Mejlstrup | Management | 0 companies |
| Bjarne Grølsted-Kristensen | Board of Directors | 0 companies |
| Knud Foldschack | Chairman | 0 companies |
| Michael Lau Therkildsen | Board of Directors | 0 companies |