| Revenue | DKK 724K | -8% |
| EBITDA | DKK 169K | +130% |
| Net profit | DKK 33K | +160% |
| Total assets | DKK 868K | -11% |
| Equity | DKK 409K | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.189 | 11.478 | 11.159 | — | 6.263 | 5.881 | 5.079 | 5.572 | 6.127 | 3.271 | 1.302 | 787 | 724 |
| Staff expenses | -9.350 | -9.574 | -9.648 | -0 | -4.978 | -4.754 | -4.834 | -4.853 | -4.652 | -3.154 | -1.190 | -713 | -555 |
| EBITDA | 1.176 | 1.253 | 1.511 | 0 | 1.286 | 1.127 | 245 | 719 | 1.475 | 90 | 112 | 74 | 169 |
| Depreciation & amort. | -80 | -134 | -109 | -0 | -166 | -62 | -62 | -57 | -15 | -79 | -136 | -136 | -136 |
| EBIT | 1.096 | 1.119 | 1.402 | 0 | 1.119 | 1.064 | 182 | 662 | 1.460 | 11 | -24 | -62 | 33 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -2 | -3 | -7 | -12 | -5 | -2 | -2 | -15 |
| Profit before tax | 1.096 | 1.120 | 1.402 | 0 | 1.119 | 1.062 | 179 | 654 | 1.449 | 6 | -26 | -64 | 18 |
| Tax | 274 | 280 | 342 | -0 | 246 | 234 | 40 | 153 | 321 | 12 | -3 | -10 | -15 |
| Net profit | 822 | 840 | 1.060 | 0 | 873 | 828 | 139 | 502 | 1.127 | -6 | -23 | -54 | 33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.579 | 4.608 | 4.776 | 0 | 2.660 | 3.074 | 2.254 | 2.719 | 3.603 | 1.187 | 885 | 978 | 868 |
| Equity | 1.908 | 1.748 | 1.808 | 0 | 1.663 | 1.691 | 1.030 | 1.332 | 1.959 | 453 | 431 | 376 | 409 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.671 | 2.852 | 2.933 | 0 | 986 | 1.355 | 1.211 | 1.387 | 1.630 | 708 | 432 | 589 | 459 |
| Total debt | 2.671 | 2.852 | 2.933 | 0 | 986 | 1.355 | 1.211 | 1.387 | 1.630 | 708 | 432 | 589 | 459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2001 | — | — |
KH Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOCONS HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Sommer | Management | 0 companies |
| Kim Hald Schütt | Audit | 0 companies |