| Revenue | DKK 305K | -60% |
| EBITDA | DKK -3,2M | -36% |
| Net profit | DKK -3,4M | -35% |
| Total assets | DKK 13,5M | -12% |
| Equity | DKK 4,7M | +347% |
| Employees | 31 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.925 | 5.279 | -376 | 770 | 305 |
| Staff expenses | -12.707 | -13.455 | -15.340 | -16.686 | -16.945 |
| EBITDA | 561 | 1.134 | -3.054 | -2.367 | -3.211 |
| Depreciation & amort. | -256 | -349 | -366 | -421 | -292 |
| EBIT | 305 | 785 | -3.420 | -2.788 | -3.504 |
| Net financials | -98 | -98 | -244 | -406 | -815 |
| Profit before tax | 206 | 687 | -3.664 | -3.194 | -4.319 |
| Tax | 46 | 153 | -804 | -702 | -948 |
| Net profit | 161 | 535 | -2.859 | -2.492 | -3.370 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.348 | 17.775 | 15.852 | 15.393 | 13.486 |
| Equity | 905 | 3.439 | 580 | -1.913 | 4.717 |
| Long-term debt | 0 | 1.811 | 690 | 690 | 872 |
| Short-term debt | 8.407 | 12.477 | 14.485 | 16.379 | 7.615 |
| Total debt | 8.407 | 14.289 | 15.175 | 17.069 | 8.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SB Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMDP-1 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Larsen | Chief Executive Officer | 0 companies |
| Steen Brinch Gildenpfennig | Management | 0 companies |
| Brian Møller Dyrholm Pedersen | Chairman | 0 companies |
| Asger Filsø | Board of Directors | 0 companies |
| Thomas Gaardbo | Board of Directors | 0 companies |