| Revenue | DKK 1,5M | -48% |
| EBITDA | DKK -479K | -269% |
| Net profit | DKK -503K | -461% |
| Total assets | DKK 2,1M | -30% |
| Equity | DKK 150K | -68% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.142 | 3.769 | 3.720 | 4.843 | 4.318 | 4.105 | 3.194 | 3.370 | 2.835 | 1.463 |
| Staff expenses | -2.895 | -3.468 | -3.369 | -4.173 | -3.840 | -3.574 | -3.031 | -3.114 | -2.552 | -1.942 |
| EBITDA | 1.247 | 301 | 351 | 671 | 478 | 531 | 163 | 256 | 283 | -479 |
| Depreciation & amort. | -623 | -615 | -511 | -252 | -80 | -66 | -34 | -59 | -79 | -3 |
| EBIT | 624 | -315 | -160 | 419 | 398 | 465 | 129 | 197 | 204 | -482 |
| Net financials | -111 | -82 | -63 | -10 | -7 | -6 | -15 | -31 | -27 | -20 |
| Profit before tax | 513 | -397 | -223 | 409 | 391 | 459 | 113 | 166 | 177 | -503 |
| Tax | 129 | -87 | -47 | 96 | 87 | 104 | 27 | 37 | 38 | -0 |
| Net profit | 384 | -310 | -175 | 313 | 304 | 356 | 86 | 128 | 139 | -503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.109 | 1.639 | 1.215 | 1.210 | 1.394 | 2.001 | 1.493 | 2.197 | 2.987 | 2.079 |
| Equity | 102 | -208 | -384 | -71 | 233 | 588 | 215 | 263 | 464 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 186 | 186 |
| Short-term debt | 1.995 | 1.847 | 1.599 | 1.281 | 1.161 | 1.412 | 1.279 | 1.909 | 2.337 | 1.744 |
| Total debt | 1.995 | 1.847 | 1.599 | 1.281 | 1.161 | 1.412 | 1.279 | 1.933 | 2.522 | 1.929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
ANDERSEN INVEST AF 2012 ApS | Company | 100.0% | 100.0% | 2016 |
KIVSMOSE HOLDING ApS | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bernt Stærke | Management | 0 companies |
| Per Jessen | Chairman | 0 companies |
| Bo Tonny Tverskov | Chairman | 0 companies |
| Kim Borregaard Thomsen | Board of Directors | 0 companies |
| William Basam Mahmaud Dabbagh | Board of Directors | 0 companies |
| Lisbeth Skindhøj Christensen | Board of Directors | 0 companies |