| Revenue | DKK 237K | +32% |
| EBITDA | DKK -1,1M | -2% |
| Net profit | DKK -2,3M | -306% |
| Total assets | DKK 45,9M | -4% |
| Equity | DKK 41,9M | -5% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -66 | -548 | -141 | -50 | -63 | 97 | 381 | 286 | 314 | 310 | 241 | 180 | 237 |
| Staff expenses | -336 | -1.019 | -1.428 | -1.803 | -1.803 | -1.485 | -1.368 | -958 | -946 | -915 | -1.081 | -1.289 | -1.325 |
| EBITDA | -402 | -1.625 | -1.751 | -1.853 | -1.830 | -1.885 | -987 | -673 | -633 | -605 | -839 | -1.109 | -1.127 |
| Depreciation & amort. | -0 | -0 | -0 | -267 | -255 | -200 | -147 | -108 | -216 | -224 | -289 | -184 | -195 |
| EBIT | -402 | -1.625 | -1.751 | -2.120 | -2.085 | -2.085 | -1.133 | -780 | -849 | -829 | -1.128 | -1.293 | -1.322 |
| Net financials | 20.351 | 261 | 1.726 | 2.310 | 1.970 | 2.460 | 1.079 | 1.294 | 1.288 | 2.366 | 894 | 2.098 | -1.117 |
| Profit before tax | 19.948 | -1.364 | -25 | 191 | -114 | 375 | -55 | 513 | 439 | 1.537 | -234 | 805 | -2.439 |
| Tax | -72 | -330 | -18 | -218 | -188 | -255 | -5 | -135 | -173 | -210 | -244 | -290 | -183 |
| Net profit | 20.020 | -1.034 | -7 | 409 | 74 | 629 | -50 | 648 | 612 | 1.747 | 11 | 1.095 | -2.256 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.103 | 43.108 | 43.992 | 45.374 | 45.737 | 45.742 | 43.897 | 45.157 | 42.586 | 43.923 | 47.522 | 48.015 | 45.877 |
| Equity | — | 42.991 | 42.885 | 42.695 | 42.368 | 42.894 | 42.739 | 42.387 | 41.999 | 43.380 | 43.279 | 44.256 | 41.878 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 108 | 0 | 0 | 0 | 0 |
| Short-term debt | 59 | 117 | 1.107 | 2.680 | 3.369 | 2.848 | 1.158 | 2.750 | 479 | 543 | 4.244 | 3.759 | 3.999 |
| Total debt | 59 | 117 | 1.107 | 2.680 | 3.369 | 2.848 | 1.158 | 2.770 | 587 | 543 | 4.244 | 3.759 | 3.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Birthe Søndergaard Olsen | Management | 0 companies |