| Revenue | DKK 1,5M | +29% |
| EBITDA | DKK 50K | +167% |
| Net profit | DKK -10K | +90% |
| Total assets | DKK 1,5M | +40% |
| Equity | DKK 353K | -3% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 836 | 926 | 1.303 | 846 | 1.190 | 1.589 | 1.516 | 1.185 | 1.531 |
| Staff expenses | -628 | -836 | -971 | -800 | -970 | -1.232 | -1.498 | -1.260 | -1.481 |
| EBITDA | 208 | 90 | 331 | 46 | 220 | 358 | 17 | -75 | 50 |
| Depreciation & amort. | 154 | -140 | -54 | -28 | -28 | -37 | -40 | -19 | -27 |
| EBIT | 54 | -51 | 277 | 18 | 192 | 321 | -22 | -95 | 23 |
| Net financials | -93 | -87 | -20 | -45 | -62 | -16 | -27 | -20 | -20 |
| Profit before tax | -32 | -138 | 257 | -27 | 130 | 305 | -49 | -115 | 3 |
| Tax | 4 | -20 | 62 | -6 | 40 | 70 | -10 | -22 | 12 |
| Net profit | -35 | -118 | 196 | -21 | 90 | 235 | -40 | -93 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.040 | 1.081 | 1.100 | 997 | 1.042 | 1.313 | 1.453 | 1.046 | 1.460 |
| Equity | 115 | -3 | 192 | 171 | 261 | 496 | 456 | 363 | 353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 926 | 1.085 | 908 | 826 | 780 | 817 | 997 | 683 | 1.106 |
| Total debt | 926 | 1.085 | 908 | 826 | 780 | 817 | 997 | 683 | 1.106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Unofficial title | Unofficial title | 2014 | — | — |
BS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALSCAN HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Christian Lundkvist Dueholm | Unofficial title | 0 companies |
| Brian Steen Pedersen | Management | 0 companies |