| Revenue | DKK 20,1M | +17% |
| EBITDA | DKK 5,7M | +84% |
| Net profit | DKK 4,1M | +140% |
| Total assets | DKK 42,9M | +4% |
| Equity | DKK 15,1M | +27% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 18.458 | 18.673 | 17.400 | 17.141 | 20.093 |
| Staff expenses | -12.957 | -12.994 | -13.175 | -14.036 | -14.376 |
| EBITDA | 5.501 | 5.679 | 4.224 | 3.105 | 5.717 |
| Depreciation & amort. | -411 | -533 | -767 | -624 | -614 |
| EBIT | 5.090 | 5.146 | 3.457 | 2.481 | 5.103 |
| Net financials | -18 | -79 | -37 | -306 | 64 |
| Profit before tax | 5.072 | 5.067 | 3.420 | 2.176 | 5.167 |
| Tax | 1.113 | 1.113 | 751 | 476 | 1.085 |
| Net profit | 3.959 | 3.954 | 2.670 | 1.699 | 4.082 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 30.428 | 38.213 | 35.920 | 41.194 | 42.932 |
| Equity | 17.881 | 18.825 | 11.495 | 11.894 | 15.126 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.546 | 19.388 | 24.426 | 29.300 | 27.806 |
| Total debt | 12.546 | 19.388 | 24.426 | 29.300 | 27.806 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BS Management | Management | 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2007 | |
| Board of Directors | 2007 | |
| Board of Directors | 2015 | |
| Former (1) | ||
| Board of Directors | 2007 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2007 | |
| Company | 10–14.99% | 10–14.99% | 2007 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Skøtt Larsen | Management | 0 companies |
| Inge Lise Madsen | Board of Directors | 0 companies |
| Flemming Skøtt Larsen | Board of Directors | 0 companies |
| Kurt Lyng Madsen | Board of Directors | 0 companies |
| Bo Hans Høst Andersen | Board of Directors | 0 companies |