| Revenue | DKK 73,1M | +31% |
| EBITDA | DKK 25,6M | +60% |
| Net profit | DKK 10,9M | +354% |
| Total assets | DKK 71,9M | -1% |
| Equity | DKK 32,7M | +32% |
| Employees | 72 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.172 | 29.937 | 30.007 | 36.214 | 38.283 | 45.807 | 44.260 | 48.898 | 58.097 | 61.037 | 55.673 | 55.730 | 73.144 |
| Staff expenses | -21.298 | -22.160 | -24.016 | -25.985 | -28.146 | -32.644 | -30.220 | -33.605 | -46.073 | -42.064 | -38.906 | -39.716 | -47.549 |
| EBITDA | 5.874 | 7.776 | 5.992 | 10.229 | 10.136 | 13.163 | 14.040 | 15.294 | 12.024 | 18.973 | 16.767 | 16.015 | 25.595 |
| Depreciation & amort. | -4.644 | -4.178 | -3.986 | -3.244 | -3.239 | -4.185 | -5.174 | -6.421 | -7.000 | -11.332 | -12.179 | -9.665 | -10.761 |
| EBIT | 1.230 | 3.599 | 2.006 | 6.985 | 6.897 | 8.978 | 8.867 | 8.873 | 5.025 | 7.640 | 4.587 | 6.350 | 14.834 |
| Net financials | 101 | 414 | 405 | 289 | 727 | 1.239 | 825 | 869 | -93 | -1.434 | -4.295 | -6.138 | -2.696 |
| Profit before tax | 1.331 | 4.013 | 2.411 | 7.274 | 7.423 | 10.217 | 9.692 | 9.742 | 4.932 | 6.207 | 293 | 2.367 | 13.897 |
| Tax | 342 | 1.036 | 640 | 1.739 | 1.514 | 2.067 | 2.000 | 1.929 | 1.067 | 1.092 | 681 | -45 | 2.952 |
| Net profit | 989 | 2.976 | 1.771 | 5.535 | 5.909 | 8.150 | 7.693 | 7.813 | 3.865 | 5.115 | -389 | 2.412 | 10.946 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.041 | 31.901 | 31.605 | 36.497 | 38.696 | 44.496 | 55.351 | 60.783 | 77.445 | 100.028 | 80.463 | 72.860 | 71.886 |
| Equity | 23.400 | 26.376 | 25.147 | 29.082 | 29.456 | 31.697 | 31.890 | 32.703 | 29.568 | 31.183 | 25.794 | 24.706 | 32.652 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.446 | 2.237 | 64 | 38.953 | 41.461 | 34.876 | 28.366 |
| Short-term debt | 5.642 | 5.525 | 6.458 | 7.416 | 9.240 | 12.424 | 19.184 | 24.631 | 46.326 | 27.738 | 11.009 | 11.999 | 9.748 |
| Total debt | 5.642 | 5.525 | 6.458 | 7.416 | 9.240 | 12.424 | 22.630 | 26.867 | 46.390 | 66.691 | 52.469 | 46.874 | 38.114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1983 | — | — |
PL Audit | Audit | 1983 | — | — |
JE | Audit | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BNM HOLDING ApS | Company | 90.0% | 90.0% | 2001 |
FRANK BECKER HOLDING ApS | Company | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Bo Jensen | Management | 0 companies |
| Peter Lauring | Audit | 0 companies |
| Jørgen Emil Roust Bechmann | Audit | 0 companies |