| Revenue | DKK 3,8M | -33% |
| EBITDA | DKK -666K | +43% |
| Net profit | DKK -970K | +32% |
| Total assets | DKK 847K | -69% |
| Equity | DKK -4,9M | -24% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.429 | 1.172 | 773 | 1.930 | 3.612 | 3.050 | 8.615 | 5.650 | 3.798 |
| Staff expenses | -2.307 | -1.895 | -1.831 | -2.407 | -3.843 | -4.311 | -8.685 | -6.826 | -4.464 |
| EBITDA | 122 | -722 | -1.058 | -477 | -232 | -1.261 | -70 | -1.176 | -666 |
| Depreciation & amort. | -15 | -15 | -15 | -15 | -15 | -15 | -57 | -89 | -90 |
| EBIT | 107 | -738 | -1.074 | -493 | -247 | -1.277 | -128 | -1.265 | -756 |
| Net financials | -10 | -89 | -116 | -96 | -13 | -153 | -183 | -152 | -214 |
| Profit before tax | 97 | -826 | -1.190 | -589 | -260 | -1.430 | -311 | -1.418 | -970 |
| Tax | 23 | -206 | 32 | -0 | 250 | -0 | -0 | -0 | -0 |
| Net profit | 74 | -620 | -1.222 | -589 | -510 | -1.430 | -311 | -1.418 | -970 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 795 | 1.274 | 1.273 | 989 | 1.098 | 1.467 | 4.399 | 2.735 | 847 |
| Equity | -67 | -686 | -1.908 | -497 | -1.007 | -4.437 | -2.560 | -3.977 | -4.948 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.308 |
| Short-term debt | 862 | 1.961 | 2.898 | 1.486 | 2.105 | 5.904 | 6.959 | 6.713 | 487 |
| Total debt | 862 | 1.961 | 2.898 | 1.486 | 2.105 | 5.904 | 6.959 | 6.713 | 5.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2004 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
BS Management | Management | 2017 | — | — |
KD Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2017 | |
| Individual | 25.0% | 25.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Benny Svendsen | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Bjørn Svendsen | Management | 0 companies |
| Kim Degel Svendsen | Chief Executive Officer | 0 companies |
| Klaus Bo Rasmussen | Chairman | 0 companies |