| Revenue | DKK 2,6M | +4% |
| EBITDA | DKK 834K | +4% |
| Net profit | DKK 389K | +5% |
| Total assets | DKK 6,6M | -1% |
| Equity | DKK 2,2M | +4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 885 | 1.394 | 1.004 | 928 | 1.167 | 1.482 | 1.557 | 1.616 | 1.948 | 2.538 | 2.709 | 2.538 | 2.508 | 2.617 |
| Staff expenses | -1.181 | -1.099 | -935 | -1.052 | -1.192 | -1.219 | -1.402 | -1.303 | -1.323 | -1.495 | -1.444 | -1.442 | -1.707 | -1.783 |
| EBITDA | -296 | 295 | 69 | -124 | -25 | 263 | 155 | 312 | 625 | 1.043 | 1.245 | 1.096 | 801 | 834 |
| Depreciation & amort. | -59 | -76 | -33 | -44 | -69 | -67 | -58 | -47 | -47 | -21 | -94 | -83 | -88 | -98 |
| EBIT | -354 | 219 | 36 | -168 | -94 | 196 | 97 | 265 | 578 | 1.022 | 1.151 | 1.013 | 713 | 736 |
| Net financials | -2 | -4 | -0 | 1 | 0 | 0 | -2 | -4 | -6 | -4 | -184 | -175 | -225 | -237 |
| Profit before tax | -356 | 215 | 36 | -168 | -94 | 196 | 95 | 261 | 572 | 1.018 | 967 | 839 | 488 | 499 |
| Tax | 4 | -41 | 10 | -33 | -4 | 26 | 21 | 58 | 126 | 224 | 218 | 184 | 119 | 110 |
| Net profit | -359 | 256 | 26 | -134 | -90 | 169 | 74 | 203 | 446 | 793 | 749 | 654 | 369 | 389 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.810 | 2.051 | 1.768 | 2.041 | 1.909 | 2.152 | 2.021 | 2.200 | 2.576 | 7.194 | 8.038 | 6.943 | 6.687 | 6.604 |
| Equity | 159 | 415 | 441 | 307 | 217 | 387 | 461 | 664 | 1.110 | 1.703 | 2.452 | 2.356 | 2.075 | 2.164 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81 | 81 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.647 | 1.636 | 1.327 | 1.734 | 1.691 | 1.765 | 1.561 | 1.536 | 1.385 | 5.403 | 5.581 | 4.585 | 4.612 | 4.441 |
| Total debt | 1.647 | 1.636 | 1.327 | 1.734 | 1.691 | 1.765 | 1.561 | 1.536 | 1.466 | 5.484 | 5.581 | 4.585 | 4.612 | 4.441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2006 | — | — |
| Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BS HOLDING ApS, SØNDERBORG | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Schlott | Management | 0 companies |
| Statsaut. revisor O. Rossen-Jørgensen | Audit | 0 companies |