| Revenue | DKK 1,6M | -34% |
| EBITDA | DKK -175K | -146% |
| Net profit | DKK -154K | -157% |
| Total assets | DKK 1,7M | -1% |
| Equity | DKK 992K | -13% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.402 | 2.394 | 3.891 | 6.032 | 5.526 | 4.916 | 4.199 | 3.628 | 2.618 | 2.474 | 1.641 |
| Staff expenses | -1.260 | -1.314 | -2.876 | -4.087 | -3.510 | -3.406 | -3.261 | -2.774 | -2.757 | -2.093 | -1.811 |
| EBITDA | 1.142 | 1.080 | 1.015 | 1.945 | 2.016 | 1.510 | 938 | 854 | -139 | 381 | -175 |
| Depreciation & amort. | -608 | -316 | -102 | -269 | -279 | -257 | -245 | -136 | -33 | -26 | -22 |
| EBIT | 534 | 764 | 913 | 1.675 | 1.738 | 1.253 | 693 | 718 | -171 | 356 | -197 |
| Net financials | -20 | 1 | 11 | 2 | 7 | 3 | -84 | -31 | 11 | -7 | -1 |
| Profit before tax | 514 | 765 | 924 | 1.678 | 1.744 | 1.256 | 609 | 686 | -160 | 349 | -198 |
| Tax | 131 | 193 | 190 | 431 | 393 | 276 | 134 | 151 | -35 | 77 | -44 |
| Net profit | 384 | 572 | 734 | 1.247 | 1.351 | 980 | 475 | 535 | -125 | 272 | -154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.776 | 2.122 | 3.547 | 5.028 | 4.253 | 4.190 | 4.389 | 2.379 | 2.482 | 1.760 | 1.734 |
| Equity | 806 | 1.078 | 1.812 | 2.559 | 2.710 | 2.489 | 2.464 | 999 | 874 | 1.147 | 992 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81 | 0 | 0 | 0 |
| Short-term debt | 970 | 1.044 | 1.735 | 2.469 | 1.543 | 1.701 | 1.925 | 1.299 | 1.608 | 613 | 741 |
| Total debt | 970 | 1.044 | 1.735 | 2.469 | 1.543 | 1.701 | 1.925 | 1.380 | 1.608 | 613 | 741 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GOECKER HOLDING A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Spedtsberg-Andersen | Management | 0 companies |