| Revenue | DKK 772K | -2% |
| EBITDA | DKK 51K | -11% |
| Net profit | DKK -41K | -699% |
| Total assets | DKK 1,8M | +2% |
| Equity | DKK 377K | -10% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 687 | 719 | 676 | 759 | 901 | 847 | 782 | 683 | 1.183 | 553 | 578 | 785 | 772 |
| Staff expenses | -605 | -620 | -537 | -558 | -780 | -785 | -640 | -730 | -749 | -388 | -564 | -728 | -721 |
| EBITDA | 82 | 99 | 139 | 201 | 121 | 62 | 143 | -46 | 434 | 166 | 14 | 58 | 51 |
| Depreciation & amort. | -48 | -23 | -21 | -19 | -12 | -7 | -0 | -0 | -0 | -0 | -0 | -14 | -54 |
| EBIT | 34 | 76 | 119 | 182 | 108 | 55 | 143 | -46 | 434 | 166 | 14 | 44 | -2 |
| Net financials | -70 | -73 | -60 | -85 | -76 | -76 | -81 | -65 | -38 | -2 | -12 | -34 | -49 |
| Profit before tax | -36 | 3 | 58 | 97 | 32 | -21 | 62 | -111 | 396 | 164 | 1 | 9 | -51 |
| Tax | -8 | 3 | 13 | 24 | 8 | -2 | 14 | 4 | 61 | 35 | 1 | 3 | -10 |
| Net profit | -29 | 0 | 46 | 73 | 24 | -18 | 48 | -115 | 335 | 129 | 1 | 7 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.070 | 1.051 | 1.232 | 1.481 | 1.714 | 1.697 | 1.805 | 1.861 | 1.806 | 1.429 | 1.737 | 1.783 | 1.814 |
| Equity | -112 | -112 | -66 | 7 | 32 | 13 | 62 | -53 | 282 | 410 | 411 | 418 | 377 |
| Long-term debt | 17 | 14 | 2 | -13 | -6 | -4 | -16 | 300 | 52 | 52 | 0 | 0 | 0 |
| Short-term debt | 1.182 | 1.163 | 1.298 | 1.461 | 1.675 | 1.680 | 1.727 | 1.595 | 1.473 | 967 | 1.326 | 1.364 | 1.438 |
| Total debt | 1.182 | 1.163 | 1.298 | 1.461 | 1.675 | 1.680 | 1.727 | 1.895 | 1.524 | 1.019 | 1.326 | 1.364 | 1.438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BSV INVEST ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Svane | Management | 0 companies |