| Revenue | DKK 2,8M | -2% |
| EBITDA | DKK 461K | +497% |
| Net profit | DKK 325K | +253% |
| Total assets | DKK 1,6M | +7% |
| Equity | DKK 194K | +159% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.009 | 3.699 | 4.055 | 2.809 | 2.759 |
| Staff expenses | -1.914 | -3.629 | -3.673 | -2.925 | -2.297 |
| EBITDA | -905 | 70 | 382 | -116 | 461 |
| Depreciation & amort. | -124 | -141 | -158 | -114 | -103 |
| EBIT | -1.029 | -71 | 225 | -231 | 359 |
| Net financials | -85 | -44 | -33 | -41 | 60 |
| Profit before tax | -1.114 | -114 | 191 | -271 | 418 |
| Tax | -245 | -25 | 43 | -59 | 93 |
| Net profit | -869 | -89 | 148 | -212 | 325 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.875 | 2.290 | 1.852 | 1.532 | 1.647 |
| Equity | -178 | -267 | -119 | -331 | 194 |
| Long-term debt | 229 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.824 | 2.558 | 1.971 | 1.863 | 1.452 |
| Total debt | 3.053 | 2.558 | 1.971 | 1.863 | 1.452 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BM Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2019 – 2025 | |
KB | Board of Directors | 2019 – 2022 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 33.33–49.99% | 0% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Matzen | Management | 0 companies |
| Flemming Petersen | Chairman | 0 companies |
| Kim Bech | Board of Directors | 0 companies |