| Revenue | DKK 3,8M | +31% |
| EBITDA | DKK 2,2M | +74% |
| Net profit | DKK 119K | -71% |
| Total assets | DKK 35,2M | +78% |
| Equity | DKK 14M | +1% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.576 | 1.242 | 3.383 | 2.916 | 3.814 |
| Staff expenses | -1.903 | -2.287 | -1.707 | -1.646 | -1.607 |
| EBITDA | 1.673 | -1.045 | 1.676 | 1.270 | 2.207 |
| Depreciation & amort. | -750 | -750 | -750 | -588 | -152 |
| EBIT | 923 | -1.795 | 926 | 683 | 2.055 |
| Net financials | -422 | -532 | -614 | -280 | -1.802 |
| Profit before tax | 501 | -2.328 | 311 | 402 | 253 |
| Tax | 113 | -77 | -0 | -5 | 134 |
| Net profit | 388 | -2.251 | 311 | 407 | 119 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 18.200 | 13.199 | 14.064 | 19.795 | 35.151 |
| Equity | 2.029 | -222 | 89 | 13.899 | 14.017 |
| Long-term debt | 4.649 | 4.445 | 4.859 | 585 | 6.500 |
| Short-term debt | 11.446 | 8.976 | 9.115 | 5.311 | 14.596 |
| Total debt | 16.094 | 13.421 | 13.975 | 5.896 | 21.096 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BM Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (3) | ||
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2022 – 2024 | |
| Chairman | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Mark Hoier | Management | 0 companies |
| Kent Mousten Sørensen | Board of Directors | 0 companies |
| Jeppe Hovaldt Larsen | Board of Directors | 0 companies |
| Helle Kirkegaard Thygesen | Board of Directors | 0 companies |
| Henrik Kirkegaard Thygesen | Board of Directors | 0 companies |
| Morten Hovaldt | Chairman | 0 companies |
| Tonny Vangsgaard Gravesen | Chairman | 0 companies |