| Revenue | DKK 8,1M | -31% |
| EBITDA | DKK 165K | -75% |
| Net profit | DKK -94K | -180% |
| Total assets | DKK 9,8M | -11% |
| Equity | DKK 6,1M | -2% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 17.024 | 16.275 | 18.264 | 21.556 | 12.491 | 11.740 | 8.090 |
| Staff expenses | -9.042 | -8.303 | -10.337 | -10.176 | -7.762 | -6.813 | -7.926 |
| EBITDA | 1.717 | 1.679 | 1.631 | 1.325 | 1.109 | 665 | 165 |
| Depreciation & amort. | -340 | -499 | -806 | -832 | -633 | -531 | -417 |
| EBIT | 1.377 | 1.181 | 825 | 493 | 476 | 134 | -252 |
| Net financials | -519 | -227 | -92 | -105 | 104 | -6 | 138 |
| Profit before tax | 858 | 1.188 | 733 | 388 | 580 | 128 | -114 |
| Tax | 240 | 389 | 180 | 125 | 145 | 9 | -19 |
| Net profit | 618 | 800 | 553 | 264 | 435 | 119 | -94 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 13.068 | 12.528 | 13.318 | 12.485 | 11.587 | 10.986 | 9.831 |
| Equity | 4.049 | 4.848 | 5.401 | 5.665 | 6.100 | 6.218 | 6.124 |
| Long-term debt | 4.614 | 4.363 | 4.108 | 3.851 | 3.592 | 3.329 | 2.351 |
| Short-term debt | 4.304 | 3.215 | 3.767 | 2.969 | 1.895 | 1.438 | 1.355 |
| Total debt | 8.919 | 7.577 | 7.875 | 6.820 | 5.487 | 4.767 | 3.707 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Founder | Founder | 2007 | — | — |
KM Founder | Founder | 2007 | — | — |
KM Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Boutrup Eriksen | Founder | 0 companies |
| Kenny Mahler | Founder | 0 companies |
| Klaus Maar | Founder | 0 companies |
| Frans Lars Angunguaq Berthelsen | Board of Directors | 0 companies |
| Sven Lyse | Chairman | 0 companies |