| Revenue | DKK -2,6M | +30% |
| EBITDA | DKK -2,6M | -30% |
| Net profit | DKK -2,8M | -37% |
| Total assets | DKK 8,1M | +0% |
| Equity | DKK 2,4M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.447 | -5.928 | 7.593 | -2.095 | -4.337 | -1.165 | -2.562 | -3.406 | -3.293 | -1.776 | -1.711 | -2.269 | -2.004 | -2.600 |
| Staff expenses | -530 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -92 | 449 | -8.284 | -2.095 | -4.337 | -1.165 | -2.562 | -3.406 | -3.293 | -1.776 | -1.711 | -2.269 | -2.004 | -2.600 |
| Depreciation & amort. | 77 | -78 | -78 | -150 | -179 | -68 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -169 | 371 | -8.362 | -2.245 | -4.516 | -1.232 | -2.562 | -3.406 | -3.293 | -1.776 | -1.711 | -2.269 | -2.004 | -2.600 |
| Net financials | -8 | -8 | -294 | 35 | -633 | -506 | -523 | -496 | -288 | -131 | 34 | 50 | -68 | -232 |
| Profit before tax | -177 | 376 | -8.656 | -2.210 | -5.148 | -1.739 | -3.086 | -3.903 | -3.580 | -1.907 | -1.677 | -2.219 | -2.072 | -2.832 |
| Tax | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -182 | 376 | -8.656 | -2.210 | -5.148 | -1.739 | -3.086 | -3.903 | -3.580 | -1.907 | -1.677 | -2.219 | -2.072 | -2.832 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.219 | 6.595 | 10.081 | 15.072 | 11.411 | 15.270 | 7.480 | 7.192 | 6.477 | 8.778 | 10.012 | 7.824 | 8.108 | 8.126 |
| Equity | 478 | 102 | -8.554 | -10.764 | 87 | 199 | 113 | 1.211 | 1.630 | 1.723 | 2.046 | 2.327 | 2.755 | 2.423 |
| Long-term debt | 624 | -2.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.116 | -4.411 | 18.635 | 25.836 | 11.324 | 15.071 | 7.367 | 5.982 | 4.847 | 7.055 | 7.967 | 5.497 | 5.352 | 5.703 |
| Total debt | 3.741 | -6.494 | 18.635 | 25.836 | 11.324 | 15.071 | 7.367 | 5.982 | 4.847 | 7.055 | 7.967 | 5.497 | 5.352 | 5.703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PM Management | Management | 1989 | — | — |
HM Management | Management | 1989 | — | — |
SS Management | Management | 1989 | — | — |
JE Audit | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.C. INTERNATIONAL ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Peter Mark Lohmann | Management | 0 companies |
| Hans Mikkel Waidtlow | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| John Erik Dahlstrøm | Audit | 0 companies |
| Christoph Laichner | Board of Directors | 0 companies |
| Alfredo Casera | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |