| Revenue | DKK 5,5M | -22% |
| EBITDA | DKK 15K | -97% |
| Net profit | DKK -110K | -134% |
| Total assets | DKK 3,2M | -16% |
| Equity | DKK 1,7M | -6% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.012 | 3.087 | 3.679 | 3.758 | 4.707 | 4.561 | 4.373 | 4.929 | 5.720 | 6.257 | 5.892 | 6.615 | 7.076 | 5.509 |
| Staff expenses | -2.755 | -2.985 | -3.136 | -3.592 | -4.290 | -4.424 | -4.277 | -4.793 | -4.895 | -5.704 | -5.677 | -5.865 | -6.508 | -5.435 |
| EBITDA | 257 | 102 | 543 | 166 | 418 | 137 | 97 | 136 | 825 | 553 | 214 | 750 | 568 | 15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -31 | -28 | -114 | -114 | -105 |
| EBIT | 257 | 102 | 543 | 166 | 418 | 137 | 97 | 136 | 794 | 522 | 186 | 636 | 454 | -90 |
| Net financials | -6 | -3 | -2 | -4 | 0 | -8 | -6 | -7 | -13 | -22 | -26 | -10 | -20 | -37 |
| Profit before tax | 251 | 99 | 541 | 162 | 418 | 129 | 91 | 129 | 781 | 500 | 160 | 626 | 434 | -127 |
| Tax | 70 | 31 | 143 | 46 | 101 | 32 | 29 | 32 | 177 | 122 | 46 | 148 | 107 | -17 |
| Net profit | 181 | 68 | 398 | 115 | 316 | 97 | 62 | 97 | 604 | 378 | 114 | 477 | 327 | -110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.614 | 3.074 | 2.603 | 2.683 | 3.306 | 3.319 | 2.932 | 2.857 | 3.477 | 3.068 | 3.283 | 3.900 | 3.799 | 3.199 |
| Equity | 635 | 703 | 1.010 | 861 | 1.178 | 1.275 | 1.177 | 1.310 | 1.845 | 1.880 | 1.994 | 1.471 | 1.798 | 1.688 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 248 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.979 | 2.371 | 1.593 | 1.822 | 2.129 | 2.045 | 1.755 | 1.548 | 1.385 | 1.188 | 1.259 | 2.401 | 1.982 | 1.510 |
| Total debt | 1.979 | 2.371 | 1.593 | 1.822 | 2.129 | 2.045 | 1.755 | 1.548 | 1.633 | 1.188 | 1.259 | 2.401 | 1.982 | 1.510 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2010 | — | — |
SN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J. O. Nielsen Holding ApS | Company | 25.0% | 25.0% | 2020 |
KEGA ApS | Company | 25.0% | 25.0% | 2020 |
STN ApS | Company | 25.0% | 25.0% | 2020 |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2019 | |
Fair IT A/S | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Søballe | Management | 0 companies |
| Steen Nielsen | Chief Executive Officer | 0 companies |
| Jens Ole Nielsen | Chairman | 0 companies |
| Kristian Nelleman Arndt Jørgensen | Board of Directors | 0 companies |