| Revenue | DKK 9K | -100% |
| EBITDA | DKK 26K | -98% |
| Net profit | DKK 17K | -98% |
| Total assets | DKK 628K | -73% |
| Equity | DKK 608K | -55% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.033 | 1.786 | 1.837 | 2.194 | — | 2.635 | 2.830 | 2.577 | 2.631 | 9 |
| Staff expenses | -1.441 | -1.317 | -1.539 | -1.752 | -1.743 | -2.133 | -2.184 | -2.289 | -1.537 | -17 |
| EBITDA | 592 | 469 | 299 | 442 | 549 | 358 | 646 | 288 | 1.088 | 26 |
| Depreciation & amort. | 47 | 37 | 37 | -26 | -23 | -9 | -7 | -7 | -5 | -0 |
| EBIT | 545 | 432 | 262 | 416 | 526 | 349 | 639 | 280 | 1.083 | 26 |
| Net financials | -648 | 27 | 130 | 32 | -60 | 110 | 4 | 1 | -4 | -5 |
| Profit before tax | -143 | 459 | 392 | 448 | 467 | 459 | 643 | 282 | 1.079 | 21 |
| Tax | -35 | 117 | 99 | 106 | 167 | 134 | 142 | 62 | 239 | 5 |
| Net profit | -108 | 343 | 293 | 343 | 300 | 324 | 502 | 220 | 840 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.869 | 2.936 | 2.766 | 2.847 | 2.825 | 2.405 | 2.156 | 1.937 | 2.328 | 628 |
| Equity | 1.748 | 1.914 | 1.885 | 1.955 | 1.826 | 1.250 | 1.051 | 721 | 1.341 | 608 |
| Long-term debt | 184 | 116 | 70 | 68 | 78 | 105 | 115 | 34 | 204 | 10 |
| Short-term debt | 863 | 834 | 787 | 821 | 922 | 1.051 | 990 | 1.181 | 777 | 10 |
| Total debt | 1.048 | 950 | 857 | 889 | 1.000 | 1.155 | 1.105 | 1.215 | 982 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Founder | Founder | 1986 | — | — |
Rr | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Chalmer Rasmussen Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 1986 | |
Jens Sandberg Nikolajsen Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Sigurd Ditlev Jensen | Founder | 0 companies |
| Reg. revisor Bjarne Sejersen | Audit | 0 companies |
| Niels Peder Opstrup | Chairman | 0 companies |
| Jens Ladegaard | Chairman | 0 companies |
| Bendt Almvig | Board of Directors | 0 companies |