| Revenue | DKK -27K | -42% |
| EBITDA | DKK -412K | +4% |
| Net profit | DKK 2,1M | +73% |
| Total assets | DKK 15,5M | +6% |
| Equity | DKK 15,4M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -140 | -95 | -99 | -117 | -180 | -132 | -130 | -102 | -141 | 47 | -102 | -82 | -47 | -27 |
| Staff expenses | -240 | -610 | -933 | -522 | -385 | -847 | -445 | -657 | -657 | -566 | -384 | -385 | -385 | -385 |
| EBITDA | 4.208 | 2.821 | -1.056 | -675 | -565 | -979 | -575 | -759 | -799 | -519 | -486 | -467 | -431 | -412 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -63 | -76 | -134 | -124 | -112 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.208 | 2.821 | -1.056 | -675 | -628 | -1.055 | -710 | -884 | -911 | -519 | -486 | -467 | -431 | -412 |
| Net financials | 1.015 | 415 | 9.302 | 5.984 | -1.828 | 6.635 | -2.949 | -6.636 | 2.165 | 10.123 | 98 | -1.844 | 1.681 | 2.835 |
| Profit before tax | 5.222 | 3.236 | 8.246 | 5.309 | -2.456 | 5.580 | -3.659 | -7.520 | 1.254 | 9.604 | -387 | -2.311 | 1.249 | 2.423 |
| Tax | 1.306 | 809 | 2.022 | 1.248 | -540 | 1.223 | -805 | -1.602 | 276 | 2.114 | -25 | 46 | 13 | 285 |
| Net profit | 3.916 | 2.427 | 6.224 | 4.061 | -1.916 | 4.357 | -2.854 | -5.918 | 978 | 7.491 | -362 | -2.357 | 1.236 | 2.138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.512 | 36.011 | 43.576 | 44.992 | 42.497 | 45.994 | 42.212 | 35.943 | 36.800 | 42.986 | 35.719 | 13.375 | 14.578 | 15.516 |
| Equity | — | 35.485 | 41.610 | 44.872 | 41.956 | 45.712 | 42.108 | 35.441 | 35.669 | 42.410 | 35.548 | 13.191 | 14.427 | 15.365 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 134 | 526 | 1.966 | 120 | 542 | 282 | 104 | 502 | 1.131 | 576 | 171 | 184 | 151 | 151 |
| Total debt | 134 | 526 | 1.966 | 120 | 542 | 282 | 104 | 502 | 1.131 | 576 | 171 | 184 | 151 | 151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Mørup | Management | 0 companies |
| Kjeld Sekkelund Andersen | Board of Directors | 0 companies |
| Jan Mørup | Board of Directors | 0 companies |
| Ib Andresen | Board of Directors | 0 companies |
| Jørn Ankær Thomsen | Board of Directors | 0 companies |