| Revenue | DKK 1,2M | +30% |
| EBITDA | DKK 113K | +184% |
| Net profit | DKK -442K | +44% |
| Total assets | DKK 5,3M | -6% |
| Equity | DKK -3,2M | -16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.408 | 1.505 | 1.532 | 1.398 | 2.508 | 2.483 | 2.329 | 2.247 | 1.275 | 935 | 1.217 |
| Staff expenses | -1.681 | -1.212 | -1.001 | -1.040 | -1.489 | -1.487 | -1.659 | -1.595 | -1.098 | -1.070 | -1.105 |
| EBITDA | 726 | 293 | 531 | 357 | 1.019 | 997 | 669 | 652 | 177 | -135 | 113 |
| Depreciation & amort. | -214 | -227 | -229 | -231 | -231 | -291 | -327 | -324 | -324 | -321 | -320 |
| EBIT | 513 | 66 | 302 | 127 | 788 | 706 | 342 | 328 | -147 | -456 | -207 |
| Net financials | -438 | -986 | -485 | -294 | -271 | -286 | -428 | -468 | -549 | -503 | -319 |
| Profit before tax | 75 | -920 | -183 | -167 | 517 | 420 | -86 | -141 | -696 | -959 | -527 |
| Tax | 24 | -194 | -38 | -24 | 143 | 114 | 11 | 4 | -100 | -172 | -85 |
| Net profit | 51 | -726 | -145 | -143 | 374 | 306 | -97 | -145 | -596 | -787 | -442 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.074 | 5.751 | 5.512 | 5.341 | 5.084 | 6.912 | 6.386 | 6.002 | 5.892 | 5.620 | 5.273 |
| Equity | -773 | -1.499 | -1.644 | -1.786 | -1.413 | -1.106 | -1.203 | -1.348 | -1.944 | -2.731 | -3.173 |
| Long-term debt | 4.698 | 4.698 | 4.698 | 4.698 | 3.548 | 3.548 | 4.900 | 4.600 | 4.300 | 4.000 | 3.700 |
| Short-term debt | 1.192 | 1.789 | 1.733 | 1.729 | 2.105 | 3.512 | 1.720 | 1.777 | 2.664 | 3.650 | 4.130 |
| Total debt | 5.890 | 6.487 | 6.431 | 6.427 | 5.653 | 7.060 | 6.620 | 6.377 | 6.964 | 7.650 | 7.830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Audit | Audit | 2002 | — | — |
BR Management | Management | 2002 | — | — |
BS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B. S. K. HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Carson Feldberg | Audit | 0 companies |
| Bent Rauhe | Management | 0 companies |
| Bo Secher Kristensen | Management | 0 companies |