| Revenue | DKK -413K | -18% |
| EBITDA | DKK -769K | +27% |
| Net profit | DKK 2,5M | +80% |
| Total assets | DKK 47,6M | -14% |
| Equity | DKK -12,5M | +16% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -427 | -173 | -310 | -204 | -201 | -168 | -235 | -230 | -530 | -504 | -413 |
| Staff expenses | -1.177 | -1.177 | -1.067 | -1.061 | -1.056 | -1.065 | -1.042 | -1.110 | -1.048 | -546 | -356 |
| EBITDA | -1.605 | -1.201 | -1.377 | -1.265 | -1.257 | -1.233 | -1.277 | -1.340 | -1.578 | -1.050 | -769 |
| Depreciation & amort. | 115 | -118 | -118 | -105 | -105 | -105 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.719 | -1.319 | -1.495 | -1.370 | -1.362 | -1.338 | -1.277 | -1.340 | -1.578 | -1.050 | -769 |
| Net financials | -7.265 | -7.415 | -6.187 | -12.195 | 1.209 | -1.175 | 4.140 | -1.143 | 3.359 | 2.459 | 3.250 |
| Profit before tax | -8.984 | -8.734 | -7.682 | -13.565 | -153 | -2.513 | 2.863 | -2.483 | 1.781 | 1.408 | 2.481 |
| Tax | -656 | -334 | 1.034 | 68 | 66 | 32 | 61 | -1.443 | 54 | 45 | 29 |
| Net profit | -8.328 | -8.400 | -8.716 | -13.633 | -219 | -2.545 | 2.803 | -1.040 | 1.727 | 1.363 | 2.453 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61.995 | 108.403 | 102.356 | 89.976 | 87.463 | 82.594 | 85.847 | 81.237 | 58.969 | 55.262 | 47.593 |
| Equity | -328 | 5.272 | -3.444 | -17.077 | -17.295 | -19.841 | -17.038 | -18.078 | -16.351 | -14.988 | -12.535 |
| Long-term debt | 30.000 | 42.000 | 42.000 | 42.000 | 0 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 |
| Short-term debt | 32.323 | 61.131 | 60.304 | 60.400 | 102.222 | 58.471 | 58.374 | 56.485 | 33.321 | 28.250 | 18.128 |
| Total debt | 62.323 | 103.131 | 102.304 | 102.400 | 102.222 | 100.471 | 100.374 | 98.485 | 75.321 | 70.250 | 60.128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Sandø Sejersen | Management | 0 companies |
| Stig Hørup Hellstern | Chairman | 0 companies |