| Revenue | DKK 13,3M | +29% |
| EBITDA | DKK 6,2M | +14% |
| Net profit | DKK 4,8M | +13% |
| Total assets | DKK 7,6M | -17% |
| Equity | DKK 5,5M | -3% |
| Employees | 14 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 862 | 1.557 | 2.772 | 3.007 | 3.797 | 6.192 | 6.426 | 6.477 | 8.288 | 10.323 | 13.316 |
| Staff expenses | -831 | -1.037 | -1.582 | -1.621 | -1.695 | -2.195 | -2.831 | -2.575 | -3.328 | -4.877 | -7.132 |
| EBITDA | 32 | 521 | 1.190 | 1.387 | 2.102 | 3.997 | 3.595 | 3.902 | 4.960 | 5.446 | 6.184 |
| Depreciation & amort. | -12 | -48 | -52 | -57 | -66 | -53 | -15 | -6 | -5 | -1 | -0 |
| EBIT | 20 | 472 | 1.138 | 1.329 | 2.036 | 3.945 | 3.580 | 3.896 | 4.955 | 5.444 | 6.184 |
| Net financials | -6 | -10 | -0 | -2 | -5 | -15 | 6 | 18 | 24 | -6 | -10 |
| Profit before tax | 14 | 463 | 1.138 | 1.327 | 2.031 | 3.930 | 3.586 | 3.914 | 4.979 | 5.438 | 6.174 |
| Tax | -47 | 113 | 262 | 322 | 460 | 867 | 793 | 860 | 1.096 | 1.196 | 1.361 |
| Net profit | 61 | 350 | 875 | 1.005 | 1.571 | 3.063 | 2.793 | 3.053 | 3.884 | 4.242 | 4.813 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 738 | 790 | 2.003 | 2.519 | 3.307 | 6.498 | 5.086 | 5.287 | 6.943 | 9.074 | 7.560 |
| Equity | 112 | 462 | 1.187 | 1.592 | 2.164 | 3.726 | 3.520 | 3.783 | 4.647 | 5.689 | 5.502 |
| Long-term debt | 360 | 0 | 0 | 0 | 37 | 178 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 266 | 328 | 816 | 908 | 1.100 | 2.593 | 1.567 | 1.504 | 2.296 | 3.385 | 2.058 |
| Total debt | 626 | 328 | 816 | 908 | 1.136 | 2.771 | 1.567 | 1.504 | 2.296 | 3.385 | 2.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STORM GRAVERSEN ApS | Company | 50.0% | 50.0% | 2023 |
Peter Søgaard ApS | Company | 25.0% | 25.0% | 2019 |
Bach Pedersen Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 10.0% | 10.0% | 2019 | |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Storm Graversen | Management | 0 companies |
| Peter Lundkvist | Chairman | 0 companies |
| Peter Søgaard | Board of Directors | 0 companies |