| Revenue | DKK 10,3M | -13% |
| EBITDA | DKK -407K | -143% |
| Net profit | DKK -835K | -365% |
| Total assets | DKK 11,5M | +16% |
| Equity | DKK 1,5M | -41% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.213 | 5.229 | 5.910 | 6.887 | 7.858 | 8.580 | 8.487 | 11.539 | 10.208 | 10.705 | 12.218 | 11.774 | 10.260 |
| Staff expenses | -3.087 | -3.726 | -4.571 | -5.831 | -6.593 | -7.581 | -7.760 | -8.448 | -9.219 | -9.478 | -10.619 | -10.836 | -10.668 |
| EBITDA | 1.299 | 1.503 | 1.340 | 1.056 | 1.265 | 418 | 727 | 3.091 | 956 | 1.227 | 1.599 | 938 | -407 |
| Depreciation & amort. | -203 | -226 | -252 | -268 | -277 | -294 | -365 | -410 | -367 | -380 | -364 | -319 | -362 |
| EBIT | 1.096 | 1.277 | 1.088 | 788 | 988 | 124 | 362 | 2.681 | 590 | 848 | 1.235 | 620 | -769 |
| Net financials | -505 | -338 | -331 | -223 | -203 | -167 | -258 | -139 | -57 | -109 | -332 | -212 | -299 |
| Profit before tax | 591 | 940 | 757 | 565 | 785 | -44 | 104 | 2.542 | 532 | 739 | 1.718 | 408 | -1.068 |
| Tax | 165 | 239 | 189 | 138 | 175 | 126 | 25 | 562 | 121 | 164 | 253 | 93 | -233 |
| Net profit | 426 | 700 | 569 | 428 | 611 | -170 | 79 | 1.980 | 412 | 575 | 1.466 | 315 | -835 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.065 | 6.235 | 6.510 | 8.041 | 8.783 | 8.210 | 8.586 | 9.349 | 9.144 | 9.347 | 10.282 | 9.940 | 11.484 |
| Equity | 666 | 1.366 | 1.635 | 2.062 | 2.673 | 1.903 | 1.981 | 3.861 | 2.773 | 3.047 | 4.013 | 2.528 | 1.493 |
| Long-term debt | 2.291 | 2.099 | 2.502 | 3.735 | 3.411 | 3.146 | 3.578 | 3.421 | 2.881 | 2.134 | 1.813 | 1.524 | 1.938 |
| Short-term debt | 2.021 | 2.721 | 2.367 | 2.224 | 2.672 | 3.115 | 2.976 | 1.960 | 3.382 | 4.051 | 4.335 | 5.712 | 8.010 |
| Total debt | 4.312 | 4.820 | 4.868 | 5.959 | 6.083 | 6.261 | 6.554 | 5.381 | 6.263 | 6.185 | 6.148 | 7.236 | 9.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VP Founder | Founder | 2005 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BHCS HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Vivi Petersen | Founder | 0 companies |
| Michael Risskov Knudsen | Chief Executive Officer | 0 companies |