| Revenue | DKK 911K | -10% |
| EBITDA | DKK -99K | -142% |
| Net profit | DKK -84K | -146% |
| Total assets | DKK 1,8M | -9% |
| Equity | DKK 1,5M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.661 | 1.469 | 470 | 591 | 599 | 635 | 738 | 1.202 | 758 | 939 | 1.012 | 911 |
| Staff expenses | -0 | -577 | -593 | -557 | -432 | -432 | -488 | -547 | -589 | -641 | -704 | -777 | -1.010 |
| EBITDA | — | 37 | -166 | -87 | 160 | 167 | 147 | 191 | 614 | 117 | 234 | 235 | -99 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | 37 | -166 | -87 | 160 | 167 | 147 | 191 | 614 | 117 | 234 | 235 | -99 |
| Net financials | 0 | 2 | 0 | -4 | -2 | -1 | -2 | -2 | -4 | -12 | -6 | -2 | -6 |
| Profit before tax | — | 39 | -96 | -91 | 157 | 166 | 145 | 189 | 609 | 105 | 229 | 233 | -105 |
| Tax | -0 | 11 | 35 | -20 | 35 | 37 | 33 | 43 | 135 | 24 | 50 | 52 | -22 |
| Net profit | — | 29 | -131 | -71 | 122 | 129 | 113 | 146 | 474 | 81 | 178 | 181 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 517 | 534 | 418 | 366 | 429 | 564 | 723 | 896 | 1.536 | 1.505 | 1.634 | 1.965 | 1.787 |
| Equity | 346 | 345 | 214 | 143 | 266 | 395 | 508 | 654 | 1.128 | 1.209 | 1.387 | 1.568 | 1.484 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 29 | 69 | 0 | 0 | 0 |
| Short-term debt | 170 | 189 | 204 | 222 | 164 | 170 | 216 | 219 | 380 | 227 | 247 | 396 | 303 |
| Total debt | 170 | 189 | 204 | 222 | 164 | 170 | 216 | 242 | 408 | 297 | 247 | 396 | 303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Audit | Audit | 1993 | — | — |
BS Founder | Founder | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Jeanet Strømmen | Audit | 0 companies |
| Bent Samsøe-Jensen | Founder | 0 companies |