| Revenue | DKK -75K | +360% |
| EBITDA | DKK -175K | -50% |
| Net profit | DKK 1,7M | +294% |
| Total assets | DKK 13M | +19% |
| Equity | DKK 5,9M | +75% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Revenue | -76 | -12 | -9 | -136 | -16 | -75 |
| Staff expenses | -0 | -60 | -75 | -100 | -100 | -100 |
| EBITDA | -76 | -72 | -84 | -236 | -116 | -175 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -76 | -72 | -84 | -236 | -116 | -175 |
| Net financials | 117 | -151 | 562 | 1.641 | -838 | 1.824 |
| Profit before tax | 41 | -222 | 478 | 1.404 | -954 | 1.649 |
| Tax | -22 | -48 | -51 | -99 | -70 | -65 |
| Net profit | 63 | -174 | 529 | 1.503 | -884 | 1.713 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Total assets | 4.618 | 4.515 | 5.059 | 11.435 | 10.873 | 12.967 |
| Equity | 1.563 | 1.389 | 1.918 | 4.221 | 3.337 | 5.851 |
| Long-term debt | 3.050 | 3.050 | 2.050 | 1.050 | 0 | 0 |
| Short-term debt | 5 | 76 | 1.091 | 6.164 | 7.535 | 7.117 |
| Total debt | 3.055 | 3.126 | 3.141 | 7.214 | 7.535 | 7.117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thau Invest ApS | Company | 20.0% | 20.0% | 2023 |
BMA INVEST ApS | Company | 20.0% | 20.0% | 2023 |
JJO MANAGEMENT ApS | Company | 20.0% | 20.0% | 2023 |
KBR Invest ApS | Company | 20.0% | 20.0% | 2023 |
KJ Tech Invest ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Michael Andersen | Management | 0 companies |
| Jens Josefsen | Chairman | 0 companies |
| Kim Bruun Pedersen | Board of Directors | 0 companies |