| Revenue | DKK 2,4M | -44% |
| EBITDA | DKK -1,6M | -679% |
| Net profit | DKK -2,3M | -1473% |
| Total assets | DKK 7,5M | +2% |
| Equity | DKK 1,6M | -60% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.047 | 3.158 | 4.352 | 6.091 | 4.692 | 4.635 | 5.212 | 6.696 | 4.423 | 3.723 | 4.499 | 4.218 | 2.361 |
| Staff expenses | -3.308 | -2.984 | -3.610 | -4.028 | -4.018 | -3.627 | -4.066 | -4.163 | -4.159 | -4.052 | -4.025 | -3.949 | -3.918 |
| EBITDA | 739 | 174 | 742 | 2.062 | 674 | 1.007 | 1.146 | 2.578 | 265 | -329 | 474 | 269 | -1.558 |
| Depreciation & amort. | -467 | -464 | -388 | -397 | -392 | -340 | -13 | 23 | -41 | -256 | -272 | -275 | -470 |
| EBIT | 272 | -290 | 355 | 1.665 | 282 | 668 | 1.133 | 2.555 | 224 | -585 | 203 | -6 | -2.027 |
| Net financials | -221 | -47 | -58 | -44 | -23 | -37 | -22 | -31 | -77 | -122 | -98 | -74 | -287 |
| Profit before tax | 52 | -338 | 296 | 1.621 | 259 | 631 | 1.111 | 2.524 | 147 | -707 | 104 | -81 | -2.314 |
| Tax | -0 | -80 | 78 | 375 | 42 | 135 | 252 | 610 | -24 | -128 | 24 | 67 | -0 |
| Net profit | 30 | -258 | 219 | 1.246 | 217 | 496 | 859 | 1.914 | 171 | -579 | 81 | -147 | -2.314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.396 | 3.120 | 4.163 | 5.031 | 3.521 | 4.632 | 5.139 | 7.418 | 9.640 | 8.214 | 8.863 | 7.340 | 7.481 |
| Equity | 1.606 | 1.348 | 1.327 | 2.573 | 2.390 | 2.886 | 3.445 | 4.859 | 4.530 | 3.951 | 4.031 | 3.884 | 1.570 |
| Long-term debt | 411 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 3.041 | 2.588 | 2.172 | 1.804 | 2.825 |
| Short-term debt | 2.311 | 1.771 | 2.774 | 2.394 | 1.129 | 1.746 | 1.694 | 2.429 | 2.031 | 1.675 | 2.660 | 1.652 | 3.085 |
| Total debt | 2.722 | 1.771 | 2.774 | 2.394 | 1.129 | 1.746 | 1.694 | 2.559 | 5.072 | 4.263 | 4.832 | 3.456 | 5.911 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BV Management | Management | 2001 | — | — |
VS Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.O. HOLDING, BARUP ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Villy Olsen | Management | 0 companies |
| Vermund Sigurd Pedersen | Founder | 0 companies |
| Bjarne Becher Jensen | Chairman | 0 companies |
| Lone Hansen Willmarst | Chairman | 0 companies |