| Revenue | DKK 522K | -6% |
| EBITDA | DKK 522K | -6% |
| Net profit | DKK 219K | -9% |
| Total assets | DKK 9M | +4% |
| Equity | DKK 3,8M | +6% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -10 | 1.016 | 2.460 | 683 | 799 | 555 | 522 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | 1.016 | 2.460 | 683 | 799 | 555 | 522 |
| Depreciation & amort. | -12 | -25 | -26 | -25 | -18 | -17 | -27 |
| EBIT | -23 | 990 | 2.435 | 658 | 782 | 539 | 495 |
| Net financials | -169 | 174 | -255 | -142 | -222 | -195 | -186 |
| Profit before tax | -192 | 1.165 | 2.179 | 516 | 559 | 343 | 309 |
| Tax | -218 | 208 | 595 | 142 | 172 | 102 | 89 |
| Net profit | 27 | 957 | 1.584 | 374 | 387 | 242 | 219 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 7.154 | 9.212 | 11.044 | 10.129 | 8.699 | 8.625 | 9.011 |
| Equity | 1.776 | 2.733 | 4.317 | 4.691 | 2.728 | 3.593 | 3.812 |
| Long-term debt | 2.126 | 4.654 | 3.320 | 2.754 | 3.443 | 3.121 | 2.781 |
| Short-term debt | 2.464 | 830 | 1.818 | 957 | 634 | 549 | 974 |
| Total debt | 4.591 | 5.484 | 5.137 | 3.711 | 4.077 | 3.670 | 3.755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Founder | Founder | 2007 | — | — |
AI Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Overgaard | Founder | 0 companies |
| Anette Irene Abelsen | Management | 0 companies |