| Revenue | DKK 2,1M | -68% |
| EBITDA | DKK 918K | -83% |
| Net profit | DKK -4,3M | -358% |
| Total assets | DKK 27,6M | +6% |
| Equity | DKK -127K | -103% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 219.799 | 194.224 | 278.389 | 275.842 | 259.797 | -1.850 | 1.271 | 5.846 | 6.545 | 2.097 |
| Staff expenses | -2.829 | -3.602 | -2.881 | -2.802 | -3.491 | -2.703 | -2.632 | -2.363 | -1.092 | -1.179 |
| EBITDA | -2.065 | -8.314 | -6.480 | -11.153 | -13.539 | -4.448 | -1.361 | 3.483 | 5.453 | 918 |
| Depreciation & amort. | -106 | -155 | -58 | -30 | -27 | 52 | -0 | -0 | -0 | -0 |
| EBIT | -2.171 | -8.469 | -6.538 | -11.183 | -13.567 | -4.500 | -1.361 | 3.483 | 5.453 | 918 |
| Net financials | 115 | -195 | -4.874 | -4.664 | -8.240 | -6.072 | -3.622 | -5.995 | -6.384 | -5.187 |
| Profit before tax | -2.056 | -8.664 | -11.412 | -15.847 | -21.807 | -10.572 | -4.983 | -2.512 | -931 | -4.269 |
| Tax | -280 | -2.104 | -1.524 | -2.809 | -775 | -893 | -490 | -158 | -0 | -0 |
| Net profit | -1.776 | -6.559 | -9.888 | -13.038 | -21.031 | -9.680 | -4.492 | -2.354 | -931 | -4.269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.580 | 29.698 | 38.224 | 40.085 | 31.288 | 22.637 | 27.295 | 27.630 | 26.059 | 27.633 |
| Equity | -3.884 | -10.444 | -20.332 | -33.370 | -54.401 | -64.081 | -68.573 | 5.073 | 4.141 | -127 |
| Long-term debt | 0 | 0 | 1.542 | 2.829 | 3.661 | 0 | 0 | 0 | 0 | 172 |
| Short-term debt | 39.465 | 40.142 | 58.066 | 73.456 | 85.690 | 86.718 | 95.868 | 22.557 | 17.633 | 18.623 |
| Total debt | 39.465 | 40.142 | 58.066 | 73.456 | 85.690 | 86.718 | 95.868 | 22.557 | 17.633 | 18.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Founder | Founder | 1989 | — | — |
KR Management | Management | 2010 | — | — |
OJ Founder | Founder | 1989 | — | — |
KS Founder | Founder | 1989 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ML Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKARE HOLDING A/S | Company | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Leif Tingbjerg Pedersen | Founder | 0 companies |
| Kenneth Riberholdt | Management | 0 companies |
| Ole Jensen | Founder | 0 companies |
| Kristen Schmidt Trærup | Founder | 0 companies |
| Søren Rosbjerg Andersen | Chief Executive Officer | 0 companies |
| Martin Lauritzen | Founder | 0 companies |
| Gitte Skare | Board of Directors | 0 companies |
| Kurt Skare | Chairman | 0 companies |
| Kim Skare | Board of Directors | 0 companies |