| Revenue | DKK 24,9M | -6% |
| EBITDA | DKK 8,4M | -14% |
| Net profit | DKK 751K | +1447% |
| Total assets | DKK 34,5M | -15% |
| Equity | DKK 19,1M | -11% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.496 | 9.004 | 10.696 | 12.919 | 18.776 | 21.581 | 21.370 | 21.661 | 22.219 | 24.886 | 28.956 | 31.815 | 26.541 | 24.871 |
| Staff expenses | -0 | -6.459 | -8.070 | -8.551 | -8.658 | -10.027 | -9.770 | -10.832 | -11.516 | -13.356 | -14.828 | -16.984 | -16.717 | -16.477 |
| EBITDA | 1.949 | 2.525 | 2.599 | 4.321 | 9.917 | 11.626 | 11.600 | 10.829 | 10.296 | 11.530 | 14.096 | 14.800 | 9.766 | 8.393 |
| Depreciation & amort. | -0 | -1.300 | -1.078 | -903 | -4.986 | -6.853 | -8.531 | -9.062 | -7.829 | -7.217 | -9.119 | -8.897 | -9.074 | -6.972 |
| EBIT | 1.949 | 1.224 | 1.521 | 3.418 | 4.931 | 4.774 | 3.069 | 1.767 | 2.467 | 4.313 | 4.977 | 5.904 | 693 | 1.422 |
| Net financials | -408 | -414 | -136 | -53 | -1.029 | -726 | -672 | -640 | -486 | -173 | -235 | -512 | -595 | -480 |
| Profit before tax | 1.541 | 811 | 1.385 | 3.366 | 3.901 | 4.047 | 2.397 | 1.127 | 1.981 | 4.141 | 4.741 | 5.391 | 98 | 942 |
| Tax | 377 | 93 | 358 | 800 | 828 | 879 | 528 | 249 | 438 | 782 | 933 | 1.324 | 50 | 190 |
| Net profit | 1.164 | 717 | 1.027 | 2.566 | 3.073 | 3.168 | 1.869 | 879 | 1.543 | 3.359 | 3.809 | 4.068 | 49 | 751 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.993 | 9.315 | 9.662 | 12.323 | 37.003 | 51.761 | 56.929 | 52.469 | 47.873 | 44.295 | 46.489 | 49.306 | 40.412 | 34.467 |
| Equity | 3.379 | 4.096 | 5.123 | 5.689 | 9.010 | 14.823 | 16.692 | 17.571 | 19.114 | 22.473 | 26.282 | 25.350 | 21.398 | 19.150 |
| Long-term debt | 18.171 | 1.586 | 0 | 0 | 16.659 | 22.000 | 17.699 | 13.655 | 9.400 | 7.295 | 7.318 | 12.852 | 9.987 | 7.962 |
| Short-term debt | 9.515 | 2.719 | 3.728 | 5.495 | 9.278 | 11.014 | 18.532 | 17.357 | 15.469 | 10.991 | 9.953 | 8.259 | 6.988 | 5.836 |
| Total debt | 27.686 | 4.305 | 3.728 | 5.495 | 25.938 | 33.014 | 36.231 | 31.012 | 24.869 | 18.286 | 17.271 | 21.111 | 16.976 | 13.797 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Audit | Audit | 2013 | — | — |
TH Founder | Founder | 2008 | — | — |
KA Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMS Group A/S | Company | 100.0% | 100.0% | 2018 |
THOMAS THOMSEN, THISTED HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
BMS A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Jørgen Thomsen | Audit | 0 companies |
| Thomas Helstrup Thomsen | Founder | 0 companies |
| Kim Ahrensback Knudsen | Management | 0 companies |
| Aase Rægaard Poulsen | Board of Directors | 0 companies |
| Tage Thesbjerg | Board of Directors | 0 companies |
| Jens Jørgen Enggaard | Chairman | 0 companies |
| Søren Johansson Pedersen | Board of Directors | 0 companies |
| Fin Olesen Vandborg | Board of Directors | 0 companies |
| Preben Helstrup Thomsen | Board of Directors | 0 companies |
| Kirsten Dragsbæk | Board of Directors | 0 companies |
| Jette Pedersen | Board of Directors | 0 companies |
| Dorte Hausgaard Thomsen | Chairman | 0 companies |