| Revenue | DKK 13,1M | +36% |
| EBITDA | DKK 3,8M | +142% |
| Net profit | DKK 2,5M | +299% |
| Total assets | DKK 11,4M | +22% |
| Equity | DKK 5,7M | +77% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.795 | 3.072 | 5.684 | 6.676 | 6.391 | 7.161 | 7.659 | 7.045 | 7.300 | 10.234 | 11.807 | 10.121 | 9.591 | 13.066 |
| Staff expenses | -1.745 | -2.475 | -3.733 | -5.308 | -5.308 | -5.890 | -6.531 | -6.561 | -6.123 | -7.553 | -9.146 | -9.158 | -7.971 | -9.239 |
| EBITDA | 936 | 470 | 1.748 | 1.369 | 788 | 1.201 | 1.127 | 484 | 1.178 | 2.639 | 2.639 | 910 | 1.580 | 3.827 |
| Depreciation & amort. | -0 | -0 | -0 | -406 | -488 | -476 | -428 | -397 | -185 | -198 | -271 | -328 | -399 | -305 |
| EBIT | 936 | 470 | 1.748 | 963 | 300 | 726 | 699 | 87 | 993 | 2.442 | 2.368 | 582 | 1.182 | 3.522 |
| Net financials | -113 | -61 | -71 | -111 | -168 | -156 | -215 | -290 | -213 | -230 | -221 | -212 | -386 | -351 |
| Profit before tax | 822 | 408 | 1.677 | 852 | 132 | 570 | 485 | -203 | 779 | 2.212 | 2.147 | 370 | 796 | 3.171 |
| Tax | 198 | 107 | 411 | 207 | 32 | 126 | 108 | -40 | 180 | 495 | 479 | 83 | 178 | 702 |
| Net profit | 625 | 302 | 1.266 | 646 | 100 | 444 | 376 | -163 | 600 | 1.717 | 1.668 | 287 | 618 | 2.469 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.885 | 1.887 | 5.755 | 6.127 | 7.131 | 6.523 | 7.433 | 6.070 | 5.991 | 8.896 | 9.531 | 9.946 | 9.339 | 11.360 |
| Equity | — | 510 | 1.728 | 2.274 | 2.374 | 102 | 478 | 315 | 915 | 2.632 | 4.300 | 2.587 | 3.205 | 5.674 |
| Long-term debt | 0 | 0 | 774 | 135 | 355 | 2.098 | 1.989 | 1.680 | 1.510 | 1.025 | 352 | 270 | 249 | 258 |
| Short-term debt | 1.742 | 1.445 | 3.206 | 3.206 | 4.350 | 4.276 | 4.946 | 4.075 | 3.566 | 5.219 | 4.819 | 6.946 | 5.755 | 5.324 |
| Total debt | 1.742 | 1.445 | 4.027 | 3.853 | 4.705 | 6.373 | 6.936 | 5.755 | 5.076 | 6.245 | 5.172 | 7.216 | 6.003 | 5.582 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BS-METAL HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
P. Stryhn Holding Aps | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Stryhn | Management | 0 companies |