| Revenue | DKK 30,3M | +97% |
| EBITDA | DKK 14,6M | +575% |
| Net profit | DKK 5,9M | +1438% |
| Total assets | DKK 90,9M | +49% |
| Equity | DKK 23,9M | +33% |
| Employees | 48 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.084 | 17.829 | 13.771 | 19.285 | 17.762 | 17.578 | 22.444 | 27.729 | 18.535 | 9.849 | 11.787 | 15.366 | 30.342 |
| Staff expenses | -0 | -0 | -0 | -0 | -19.463 | -19.899 | -21.123 | -24.145 | -22.710 | -0 | -0 | -0 | -0 |
| EBITDA | 11.983 | 9.607 | 5.993 | 9.804 | 8.814 | 8.202 | 12.518 | 13.943 | 5.784 | -3.464 | -3.027 | 2.162 | 14.605 |
| Depreciation & amort. | -1.145 | -995 | -1.181 | -1.195 | -1.229 | -1.131 | -1.118 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.838 | 8.612 | 4.812 | 8.609 | 7.584 | 7.072 | 11.401 | 13.943 | 5.784 | -3.464 | -3.027 | 2.162 | 14.605 |
| Net financials | -208 | -247 | -449 | -122 | -344 | -128 | -200 | 1.160 | -751 | 69 | -725 | -1.512 | -5.738 |
| Profit before tax | 10.630 | 8.365 | 4.363 | 8.486 | 7.240 | 6.944 | 11.201 | 15.103 | 5.033 | -3.395 | -3.752 | 650 | 8.868 |
| Tax | 2.669 | 2.040 | 995 | 1.797 | 1.599 | 1.531 | 2.488 | 2.919 | 1.257 | -779 | -743 | 264 | 2.925 |
| Net profit | 7.961 | 6.325 | 3.368 | 6.689 | 5.641 | 5.413 | 8.713 | 12.184 | 3.776 | -2.617 | -3.009 | 387 | 5.943 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.815 | 43.896 | 42.008 | 44.786 | 47.577 | 43.501 | 47.489 | 62.723 | 52.425 | 49.743 | 47.470 | 60.922 | 90.892 |
| Equity | 27.872 | 28.198 | 25.566 | 29.255 | 28.896 | 29.309 | 23.022 | 37.673 | 31.360 | 24.665 | 17.571 | 17.911 | 23.910 |
| Long-term debt | 3.247 | 2.159 | 2.035 | 1.762 | 1.898 | 1.539 | 1.079 | 625 | 2.491 | 2.066 | 2.011 | 1.953 | 2.985 |
| Short-term debt | 10.327 | 10.610 | 12.659 | 10.879 | 14.056 | 9.194 | 19.661 | 20.493 | 15.185 | 19.499 | 24.226 | 37.463 | 55.815 |
| Total debt | 13.573 | 12.770 | 14.694 | 12.640 | 15.953 | 10.733 | 20.740 | 21.118 | 17.675 | 21.565 | 26.237 | 39.416 | 58.800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Deputy | Deputy | 1937 | — | — |
BS Management | Management | 1937 | — | — |
CC Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RA Audit | Audit | 1937 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PK Deputy | Deputy | 1937 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1937 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1937 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1937 | — | — | |
| Board of Directors | 1937 | — | — | |
| Board of Directors | 1937 | — | — | |
| Board of Directors | 1937 | — | — | |
| Board of Directors | 1937 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1937 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BSI A/S | Company | 100.0% | 100.0% | 2024 |
Hundested Propeller Holding A/S | Company | 100.0% | 100.0% | 2019 |
M C ENGINEERING HOLDING ApS | Company | 90.0% | 90.0% | 2000 |
| Individual | 66.7% | 66.7% | 2000 | |
HUNDESTED PROPELLER A/S | Company | 5.0% | 5.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Johannes Jensen | Deputy | 0 companies |
| Bo Seest Jørgensen | Management | 0 companies |
| Claus Christensen | Chief Executive Officer | 0 companies |
| Henrik Nørskov Juel | Chief Executive Officer | 0 companies |
| ReHvidsion ApS | Audit | 0 companies |
| Claus Nicolaisen Nymark | Chief Executive Officer | 0 companies |
| Palle Kristian Olsen | Deputy | 0 companies |
| Søren Vidamo Petersen | Board of Directors | 0 companies |
| Søren Ravn Jensen | Board of Directors | 0 companies |
| Peter Christian Allan Andersen | Board of Directors | 0 companies |
| Thomas Jørgensen Bjerrum | Chairman | 0 companies |
| Anders Arvai | Chairman | 0 companies |
| Mogens Bacci Hartz | Chairman | 0 companies |
| Per Schjeldal Rømer | Board of Directors | 0 companies |
| Mette Brøndum | Board of Directors | 0 companies |
| Bent Johansson | Board of Directors | 0 companies |
| Thomas Rask Jensen | Chairman | 0 companies |
| Karen Jensen | Board of Directors | 0 companies |
| Morten Madsen | Board of Directors | 0 companies |
| Ivar Marius Riis | Board of Directors | 0 companies |
| Annette Sørensen | Board of Directors | 0 companies |
| Hans Ingemand Hansen | Board of Directors | 0 companies |
| Poul Erik Jensen | Board of Directors | 0 companies |
| Esther Jørgensen | Board of Directors | 0 companies |
| Anne Bjerrum Juhl | Board of Directors | 0 companies |
| Niels Toft Gadegaard | Board of Directors | 0 companies |
| Jørgen Preben Voigt Hansen | Board of Directors | 0 companies |