| Revenue | DKK 10,8M | +35% |
| EBITDA | DKK 1,9M | +81% |
| Net profit | DKK 963K | +104% |
| Total assets | DKK 6,7M | +1% |
| Equity | DKK 2M | +33% |
| Employees | 18 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 5.717 | 5.835 | 5.309 | 5.118 | 7.959 | 10.781 |
| Staff expenses | -4.665 | -4.775 | -4.181 | -4.206 | -6.934 | -8.927 |
| EBITDA | 1.046 | 1.060 | 1.128 | 912 | 1.026 | 1.854 |
| Depreciation & amort. | -268 | -269 | -306 | -414 | -427 | -626 |
| EBIT | 778 | 791 | 822 | 498 | 599 | 1.228 |
| Net financials | -57 | -45 | -19 | 13 | 7 | 4 |
| Profit before tax | 721 | 746 | 803 | 511 | 606 | 1.232 |
| Tax | 159 | 164 | 177 | 112 | 133 | 270 |
| Net profit | 562 | 581 | 626 | 399 | 472 | 963 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 2.644 | 3.213 | 3.318 | 3.079 | 6.632 | 6.723 |
| Equity | 602 | 1.081 | 1.626 | 1.399 | 1.472 | 1.963 |
| Long-term debt | 355 | 360 | 0 | 0 | 11 | 0 |
| Short-term debt | 1.680 | 1.704 | 1.636 | 1.680 | 4.864 | 4.550 |
| Total debt | 2.035 | 2.064 | 1.636 | 1.680 | 4.875 | 4.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JS Group Viborg A/S | Company | 66.7% | 66.7% | 2025 |
Refsgaard Invest ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Maagaard Schjøtler | Management | 0 companies |
| Anne-Mette Krogh | Chairman | 0 companies |
| Mads Refsgaard Stausholm Munk | Board of Directors | 0 companies |