| Revenue | DKK 6,7M | -7% |
| EBITDA | DKK 1,1M | -5% |
| Net profit | DKK 607K | +2% |
| Total assets | DKK 2,6M | -8% |
| Equity | DKK 1,2M | +1% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.889 | 5.432 | 6.367 | 5.278 | 7.034 | 6.580 | 7.228 | 7.769 | 9.849 | 9.765 | 8.308 | 7.205 | 6.732 |
| Staff expenses | -3.514 | -3.572 | -5.128 | -4.351 | -4.543 | -4.220 | -4.979 | -4.921 | -7.717 | -7.589 | -6.450 | -6.002 | -5.593 |
| EBITDA | 2.375 | 1.860 | 1.239 | 926 | 2.417 | 2.360 | 2.249 | 2.847 | 2.131 | 2.176 | 1.858 | 1.203 | 1.139 |
| Depreciation & amort. | 295 | -334 | -432 | -411 | -323 | -382 | -238 | -297 | -411 | -521 | -498 | -336 | -271 |
| EBIT | 2.080 | 1.526 | 807 | 515 | 2.094 | 1.979 | 2.011 | 2.551 | 1.721 | 1.654 | 1.361 | 867 | 869 |
| Net financials | -16 | 39 | 4 | -11 | -16 | -5 | -7 | 3 | -90 | 28 | -124 | -101 | -71 |
| Profit before tax | 2.064 | 1.565 | 811 | 505 | 2.078 | 1.973 | 2.004 | 2.553 | 1.630 | 1.683 | 1.237 | 766 | 798 |
| Tax | 514 | 384 | 199 | 118 | 459 | 437 | 443 | 562 | 364 | 371 | 275 | 169 | 192 |
| Net profit | 1.550 | 1.181 | 612 | 386 | 1.619 | 1.536 | 1.560 | 1.991 | 1.266 | 1.311 | 961 | 597 | 607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.305 | 3.800 | 3.797 | 2.693 | 4.164 | 3.568 | 4.466 | 5.831 | 8.907 | 5.083 | 3.583 | 2.827 | 2.595 |
| Equity | 1.914 | 1.595 | 1.107 | 881 | 2.114 | 2.051 | 2.111 | 2.552 | 1.818 | 1.930 | 1.591 | 1.228 | 1.238 |
| Long-term debt | 707 | 681 | 862 | 580 | 343 | 96 | 631 | 1.133 | 1.026 | 783 | 221 | 36 | 156 |
| Short-term debt | 1.621 | 1.474 | 1.780 | 1.185 | 1.690 | 1.422 | 1.677 | 2.088 | 5.986 | 2.326 | 1.732 | 1.523 | 1.157 |
| Total debt | 2.327 | 2.155 | 2.642 | 1.765 | 2.033 | 1.517 | 2.308 | 3.222 | 7.012 | 3.109 | 1.953 | 1.559 | 1.313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Founder | Founder | 2004 | — | — |
MP Management | Management | 2005 | — | — |
CM Management | Management | 2004 | — | — |
SS Management | Management | 2004 | — | — |
BM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. SKJØDE HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
Brian Munk Holding ApS | Company | 50.0% | 50.0% | 2016 |
MOSSIN HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Skjøde | Founder | 0 companies |
| Michael Petersen | Management | 0 companies |
| Claes Mossin Rieper-Holm | Management | 0 companies |
| Simon Skjøde | Management | 0 companies |
| Brian Munk | Management | 0 companies |