| Revenue | DKK 2,9M | -23% |
| EBITDA | DKK 2,2M | -30% |
| Net profit | DKK 439K | -71% |
| Total assets | DKK 46,8M | +3% |
| Equity | DKK 5,4M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 312 | 170 | 404 | 387 | 506 | 808 | 1.486 | 2.286 | 2.419 | 2.534 | 2.611 | 2.874 | 3.836 | 2.938 |
| Staff expenses | -0 | -0 | -0 | -39 | -180 | -144 | -800 | -680 | -1.010 | -1.152 | -1.075 | -729 | -654 | -742 |
| EBITDA | 233 | 148 | 404 | 348 | 326 | 664 | 686 | 1.501 | 1.344 | 1.334 | 1.384 | 2.067 | 3.100 | 2.171 |
| Depreciation & amort. | -0 | -0 | -90 | -102 | -106 | -132 | -252 | -360 | -426 | -437 | -464 | -480 | -487 | -492 |
| EBIT | 233 | 148 | 314 | 246 | 220 | 532 | 434 | 1.141 | 918 | 897 | 921 | 1.586 | 2.613 | 1.680 |
| Net financials | -349 | -247 | -243 | -217 | -156 | -214 | -322 | -482 | -380 | -356 | -420 | -549 | -648 | -1.116 |
| Profit before tax | -59 | -19 | 71 | 29 | 64 | 318 | 112 | 659 | 538 | 541 | 501 | 1.037 | 1.965 | 563 |
| Tax | 29 | 40 | 20 | 22 | 54 | 72 | 26 | 146 | 119 | 119 | 111 | 230 | 433 | 124 |
| Net profit | -88 | -59 | 51 | 7 | 10 | 246 | 86 | 513 | 418 | 422 | 390 | 808 | 1.531 | 439 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.126 | 8.345 | 10.087 | 10.974 | 11.012 | 17.965 | 27.480 | 32.705 | 32.763 | 38.844 | 45.190 | 45.062 | 45.355 | 46.764 |
| Equity | 87 | 259 | 310 | 356 | 546 | 792 | 878 | 1.391 | 1.809 | 2.232 | 2.622 | 3.429 | 4.960 | 5.399 |
| Long-term debt | 6.126 | 6.832 | 6.838 | 10.016 | 9.769 | 13.828 | 23.106 | 28.403 | 27.795 | 28.207 | 38.947 | 39.124 | 37.919 | 27.002 |
| Short-term debt | 1.913 | 1.254 | 2.939 | 603 | 698 | 3.345 | 3.496 | 2.911 | 3.159 | 8.406 | 3.621 | 2.509 | 2.476 | 14.363 |
| Total debt | 8.039 | 8.086 | 9.777 | 10.619 | 10.466 | 17.174 | 26.602 | 31.314 | 30.954 | 36.612 | 42.568 | 41.633 | 40.395 | 41.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2007 | |
BOY BOYSEN HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
BJARKE HANSEN HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarke Skeltved Hansen | Management | 0 companies |
| Boy Boysen | Chairman | 0 companies |