| Revenue | DKK 92K | +1% |
| EBITDA | DKK -406K | +43% |
| Net profit | DKK -418K | +34% |
| Total assets | DKK 1,9M | -15% |
| Equity | DKK 187K | -69% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.529 | 433 | 585 | 405 | 470 | 431 | 672 | 515 | 422 | 740 | 1.504 | 91 | 92 |
| Staff expenses | -743 | -779 | -537 | -410 | -458 | -397 | -475 | -482 | -491 | -564 | -718 | -797 | -498 |
| EBITDA | 367 | -346 | 50 | 15 | 13 | 34 | 197 | 32 | -69 | 176 | 786 | -706 | -406 |
| Depreciation & amort. | -45 | -66 | 1 | 10 | 6 | -19 | -19 | -18 | -17 | -20 | -7 | -6 | -7 |
| EBIT | 321 | -412 | 49 | 5 | 7 | 15 | 178 | 14 | -86 | 156 | 780 | -712 | -413 |
| Net financials | -8 | -11 | -0 | -1 | -0 | -0 | -0 | -1 | -1 | -14 | -19 | -92 | -115 |
| Profit before tax | 313 | -423 | 49 | 4 | 7 | 15 | 177 | 13 | -88 | 143 | 761 | -804 | -527 |
| Tax | 79 | -103 | 14 | 4 | 9 | 10 | 37 | 4 | -19 | 31 | 107 | -166 | -109 |
| Net profit | 234 | -320 | 35 | -0 | -2 | 6 | 140 | 9 | -69 | 111 | 654 | -638 | -418 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.181 | 630 | 583 | 704 | 649 | 660 | 724 | 715 | 762 | 1.165 | 2.229 | 2.245 | 1.917 |
| Equity | 677 | 357 | 392 | 392 | 390 | 396 | 536 | 545 | 482 | 593 | 1.244 | 605 | 187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 |
| Short-term debt | 495 | 273 | 191 | 311 | 259 | 265 | 188 | 170 | 280 | 572 | 985 | 1.640 | 1.678 |
| Total debt | 495 | 273 | 191 | 311 | 259 | 265 | 188 | 170 | 280 | 572 | 985 | 1.640 | 1.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Benni Sørensen | Management | 0 companies |