| Revenue | DKK 711K | +13% |
| EBITDA | DKK 172K | +79% |
| Net profit | DKK 143K | +79% |
| Total assets | DKK 844K | +22% |
| Equity | DKK 722K | +25% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 753 | 724 | 735 | 866 | 960 | 740 | 669 | 740 | 466 | 618 | 524 | 532 | 631 | 711 |
| Staff expenses | -546 | -606 | -688 | -653 | -584 | -500 | -445 | -449 | -443 | -442 | -484 | -514 | -535 | -539 |
| EBITDA | 206 | 117 | 47 | 214 | 376 | 240 | 223 | 290 | 23 | 176 | 40 | 18 | 96 | 172 |
| Depreciation & amort. | 127 | 127 | -136 | -132 | -164 | -138 | -35 | -14 | -28 | -33 | -33 | -23 | -8 | -4 |
| EBIT | 79 | -10 | -89 | 81 | 212 | 102 | 188 | 276 | -5 | 143 | 6 | -5 | 88 | 168 |
| Net financials | -25 | -25 | -12 | -3 | 3 | 0 | -2 | -1 | 6 | 7 | -1 | 11 | 14 | 15 |
| Profit before tax | 54 | -36 | -101 | 78 | 214 | 102 | 186 | 275 | 1 | 151 | 5 | 6 | 102 | 183 |
| Tax | 14 | -10 | -22 | 17 | 46 | 24 | 41 | 61 | 1 | 33 | 1 | 1 | 22 | 40 |
| Net profit | 40 | -26 | -79 | 61 | 168 | 78 | 145 | 214 | 0 | 118 | 4 | 5 | 80 | 143 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 862 | 781 | 546 | 487 | 706 | 487 | 467 | 741 | 492 | 644 | 593 | 603 | 693 | 844 |
| Equity | 281 | 255 | 176 | 237 | 405 | 302 | 377 | 497 | 387 | 504 | 508 | 513 | 579 | 722 |
| Long-term debt | 223 | 298 | 268 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 309 | 193 | 89 | 154 | 288 | 185 | 89 | 245 | 106 | 140 | 84 | 90 | 114 | 122 |
| Total debt | 533 | 491 | 358 | 223 | 288 | 185 | 89 | 245 | 106 | 140 | 84 | 90 | 114 | 122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Schneider | Management | 0 companies |