| Revenue | DKK 21,8M | +26% |
| EBITDA | DKK 20M | +29% |
| Net profit | DKK 11,6M | +10% |
| Total assets | DKK 131,5M | +10% |
| Equity | DKK 42,2M | +38% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.125 | 6.626 | 5.602 | 9 | 7.774 | 16.846 | 17.326 | 21.801 |
| Staff expenses | -723 | -1.531 | -2.144 | -1.791 | -1.810 | -1.975 | -1.857 | -1.834 |
| EBITDA | 2.402 | 5.095 | 3.458 | -1.782 | 4.257 | 14.284 | 15.469 | 19.967 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -418 | -1.673 |
| EBIT | 2.402 | 5.095 | 3.458 | -1.782 | 4.257 | 14.284 | 15.050 | 18.294 |
| Net financials | -88 | -95 | 57 | -185 | 72 | 332 | -1.544 | -3.391 |
| Profit before tax | 2.314 | 5.000 | 3.515 | -1.967 | 4.330 | 14.616 | 13.506 | 14.903 |
| Tax | 514 | 1.122 | 816 | -399 | 962 | 3.239 | 2.989 | 3.292 |
| Net profit | 1.800 | 3.879 | 2.699 | -1.568 | 3.368 | 11.378 | 10.518 | 11.611 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 25.772 | 32.487 | 30.841 | 36.231 | 29.550 | 41.455 | 119.968 | 131.482 |
| Equity | 2.800 | 6.678 | 9.377 | 7.809 | 11.177 | 22.555 | 30.572 | 42.183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.454 |
| Short-term debt | 22.973 | 25.809 | 21.464 | 28.422 | 18.373 | 18.900 | 89.396 | 29.806 |
| Total debt | 22.973 | 25.809 | 21.464 | 28.422 | 18.373 | 18.900 | 89.396 | 89.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BGA Viborg A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Sønderby Pedersen | Management | 0 companies |
| Hans Christian Lysemose Andersen | Board of Directors | 0 companies |
| Heine Elgaard Misfelt | Board of Directors | 0 companies |
| Finn Peter Bach | Chairman | 0 companies |
| Thue Bach-Kristensen | Board of Directors | 0 companies |
| Benjamin Galacho | Board of Directors | 0 companies |
| Henrik Frydendal Steffensen | Board of Directors | 0 companies |
| Lene Christensen | Board of Directors | 0 companies |
| Palle Buhl Jørgensen | Board of Directors | 0 companies |