| Revenue | DKK 3,2M | -2% |
| EBITDA | DKK 1M | +3% |
| Net profit | DKK -3,4M | -173% |
| Total assets | DKK 17,6M | -20% |
| Equity | DKK 6,5M | -50% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.854 | 1.569 | 1.943 | 2.078 | — | 1.962 | 2.802 | 2.209 | 2.175 | 2.489 | 3.102 | 3.435 | 3.226 | 3.155 |
| Staff expenses | -1.961 | -1.935 | -1.957 | -2.011 | -2.024 | -2.058 | -2.147 | -2.087 | -2.052 | -2.143 | -2.148 | -2.381 | -2.181 | -2.122 |
| EBITDA | -107 | -366 | -14 | 67 | 150 | -96 | 655 | 122 | 122 | 346 | 954 | 1.055 | 1.006 | 1.033 |
| Depreciation & amort. | 102 | 144 | 80 | -77 | -14 | -14 | -8 | -16 | -16 | -14 | -21 | -51 | -44 | -44 |
| EBIT | -209 | -510 | -94 | -10 | 136 | -110 | 647 | 106 | 106 | 332 | 934 | 1.004 | 962 | 990 |
| Net financials | 665 | 731 | 1.769 | 1.423 | -393 | 48 | 296 | 415 | 719 | 1.413 | 1.326 | 2.072 | 5.004 | -5.346 |
| Profit before tax | 456 | 222 | 1.676 | 1.413 | -256 | -61 | 942 | 521 | 825 | 1.744 | 2.259 | 3.076 | 5.966 | -4.356 |
| Tax | 118 | 64 | 415 | 339 | -54 | -5 | 209 | 116 | 185 | 386 | 499 | 682 | 1.321 | -947 |
| Net profit | 338 | 158 | 1.260 | 1.074 | -202 | -57 | 734 | 404 | 639 | 1.358 | 1.760 | 2.394 | 4.645 | -3.410 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.690 | 13.336 | 15.212 | 15.969 | 15.688 | 15.334 | 15.738 | 13.436 | 13.717 | 15.058 | 17.686 | 19.152 | 21.887 | 17.566 |
| Equity | 10.708 | 10.066 | 10.526 | 10.800 | 9.798 | 8.741 | 8.675 | 5.779 | 5.319 | 6.347 | 7.706 | 9.301 | 12.945 | 6.535 |
| Long-term debt | 189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98 | 101 | 105 |
| Short-term debt | 3.793 | 3.267 | 4.685 | 5.169 | 5.890 | 6.593 | 7.063 | 7.657 | 8.399 | 8.712 | 9.980 | 9.752 | 8.839 | 10.926 |
| Total debt | 3.982 | 3.267 | 4.685 | 5.169 | 5.890 | 6.593 | 7.063 | 7.657 | 8.399 | 8.712 | 9.980 | 9.850 | 8.940 | 11.030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMH Holding 2023 ApS | Company | 66.7% | 66.7% | 2023 |
| Individual | 15.0% | 15.0% | 2003 | |
| Individual | 66.7% | 66.7% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Jensen | Management | 0 companies |
| Johannes Møller | Chairman | 0 companies |
| Jørn Møller | Board of Directors | 0 companies |
| Nicolaj Petersen | Board of Directors | 0 companies |