| Revenue | DKK 70K | -41% |
| EBITDA | DKK 70K | -41% |
| Net profit | DKK 50K | -49% |
| Total assets | DKK 331K | -2% |
| Equity | DKK 50K | +7401% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.644 | 22.151 | 17.540 | 23.789 | 23.295 | 7.515 | 3.972 | 3.803 | 3.023 | 117 | 70 |
| Staff expenses | -11.103 | -21.685 | -17.035 | -23.340 | -22.685 | -7.139 | -3.252 | -3.654 | -4.200 | -0 | -0 |
| EBITDA | 540 | 466 | 496 | 449 | 611 | 375 | 720 | 150 | -1.177 | 117 | 70 |
| Depreciation & amort. | -123 | -81 | -79 | -79 | -46 | -20 | -20 | -20 | -20 | -20 | -20 |
| EBIT | 417 | 385 | 417 | 371 | 565 | 355 | 700 | 130 | -1.197 | 98 | 50 |
| Net financials | -42 | -26 | -7 | 2 | 0 | -1 | -0 | -4 | -2 | -1 | -0 |
| Profit before tax | 376 | 359 | 410 | 373 | 565 | 354 | 700 | 126 | -1.199 | 97 | 50 |
| Tax | 125 | 105 | 168 | 120 | 306 | 90 | 159 | 32 | 33 | -0 | -0 |
| Net profit | 251 | 254 | 242 | 253 | 259 | 265 | 541 | 94 | -1.233 | 97 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.002 | 13.664 | 6.951 | 9.763 | 7.652 | 3.112 | 1.295 | 1.602 | 369 | 338 | 331 |
| Equity | 756 | 759 | 751 | 754 | 760 | 766 | 1.042 | 1.137 | -96 | 1 | 50 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.246 | 12.904 | 6.200 | 9.009 | 6.892 | 2.346 | 253 | 466 | 465 | 337 | 280 |
| Total debt | 4.246 | 12.904 | 6.200 | 9.009 | 6.892 | 2.346 | 253 | 466 | 465 | 337 | 280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2009 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Steenstrup Nemeth | Management | 0 companies |
| Sven Gert Hougaard | Board of Directors | 0 companies |
| Hans Fogtdal | Board of Directors | 0 companies |