| Revenue | DKK 30,3M | -4% |
| EBITDA | DKK -557K | -190% |
| Net profit | DKK -1,3M | -88% |
| Total assets | DKK 27,1M | +1% |
| Equity | DKK 8,6M | -13% |
| Employees | 54 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 40.435 | 34.922 | 29.637 | 31.681 | 30.303 |
| Staff expenses | -27.680 | -30.328 | -32.286 | -31.066 | -30.860 |
| EBITDA | 12.714 | 4.594 | -2.649 | 615 | -557 |
| Depreciation & amort. | -714 | -882 | -901 | -842 | -805 |
| EBIT | 11.999 | 3.713 | -3.551 | -226 | -1.362 |
| Net financials | -528 | -99 | -831 | -638 | 310 |
| Profit before tax | 11.471 | 3.614 | -4.381 | -864 | -1.051 |
| Tax | 2.524 | 596 | -927 | -186 | 225 |
| Net profit | 8.948 | 3.018 | -3.455 | -678 | -1.276 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 30.626 | 32.165 | 28.674 | 26.835 | 27.094 |
| Equity | 10.956 | 13.974 | 10.519 | 9.841 | 8.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.671 | 17.281 | 18.155 | 16.994 | 18.529 |
| Total debt | 18.671 | 17.281 | 18.155 | 16.994 | 18.529 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BS Management | Management | 1999 |
MS Management | Management | 1999 |
JB Audit | Audit | 1999 |
| Former (1) | ||
SS Management | Management | 1999 – 1999 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 1999 | |
| Company | 50–66.65% | 50–66.65% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Bjarne Stewart Pedersen | Management | 0 companies |
| Mark Stewart Pedersen | Management | 0 companies |
| Jimmy Bergøe | Audit | 0 companies |