| Revenue | DKK -182K | -107% |
| EBITDA | DKK -268K | -146% |
| Net profit | DKK -180K | -141% |
| Total assets | DKK 1,6M | -17% |
| Equity | DKK 1,3M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.675 | 4.414 | 4.566 | 5.023 | 5.094 | 5.133 | 5.272 | 4.807 | 2.662 | -182 |
| Staff expenses | -4.014 | -3.958 | -4.291 | -4.633 | -4.970 | -5.008 | -5.213 | -4.670 | -2.085 | -86 |
| EBITDA | 661 | 456 | 275 | 390 | 124 | 125 | 59 | 137 | 577 | -268 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -12 | -23 | -23 | -23 | -0 | -0 |
| EBIT | 661 | 456 | 275 | 390 | 112 | 102 | 36 | 114 | 577 | -268 |
| Net financials | -10 | -25 | -6 | -4 | -20 | -17 | -12 | -18 | -12 | 39 |
| Profit before tax | 651 | 432 | 270 | 386 | 92 | 85 | 24 | 96 | 565 | -229 |
| Tax | 166 | 110 | 67 | 91 | 22 | 21 | 7 | 13 | 128 | -49 |
| Net profit | 485 | 322 | 202 | 295 | 69 | 64 | 17 | 83 | 436 | -180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.721 | 1.732 | 1.814 | 2.763 | 4.266 | 2.875 | 3.175 | 2.886 | 1.862 | 1.552 |
| Equity | -902 | 320 | 523 | 818 | 887 | 951 | 968 | 1.051 | 1.488 | 1.307 |
| Long-term debt | 749 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 0 |
| Short-term debt | 1.873 | 1.411 | 1.291 | 1.945 | 3.375 | 1.920 | 2.204 | 1.801 | 240 | 244 |
| Total debt | 2.623 | 1.411 | 1.291 | 1.945 | 3.375 | 1.920 | 2.204 | 1.833 | 240 | 244 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
SE | Audit | 1989 | — | — |
SS Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M(h)S Holding ApS | Company | 100.0% | 100.0% | 2015 |
B(T)S HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Svend Erik Lund Hansen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Carsten Malby | Board of Directors | 0 companies |
| Søren Peter Simonsen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |