| Revenue | DKK 3M | -50% |
| EBITDA | DKK -72K | -102% |
| Net profit | DKK -355K | -113% |
| Total assets | DKK 4,9M | -59% |
| Equity | DKK 2,2M | -66% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.101 | 15.331 | 12.627 | 7.052 | 10.732 | 3.611 | 4.644 | 2.514 | 4.098 | 2.721 | 4.244 | 6.005 | 3.023 |
| Staff expenses | -1.540 | -2.195 | -2.459 | -2.845 | -2.838 | -2.890 | -3.060 | -3.030 | -2.957 | -2.534 | -1.775 | -2.057 | -3.094 |
| EBITDA | 536 | 1.092 | 1.282 | 150 | 873 | 721 | 1.585 | -516 | 1.142 | 187 | 2.468 | 3.948 | -72 |
| Depreciation & amort. | -219 | -199 | -196 | -17 | -172 | -189 | -191 | -175 | -229 | -326 | -437 | -348 | -418 |
| EBIT | 317 | 893 | 1.086 | 133 | 701 | 532 | 1.394 | -691 | 913 | -139 | 2.032 | 3.600 | -489 |
| Net financials | 1 | 21 | -7 | -6 | -24 | -29 | 11 | -10 | -88 | -18 | 4 | 41 | 35 |
| Profit before tax | 319 | 914 | 1.080 | 128 | 677 | 503 | 1.405 | -702 | 824 | -157 | 2.036 | 3.642 | -454 |
| Tax | 76 | 226 | 281 | 28 | 153 | 114 | 312 | -151 | 184 | -31 | 451 | 803 | -99 |
| Net profit | 243 | 688 | 798 | 99 | 524 | 390 | 1.093 | -551 | 640 | -126 | 1.586 | 2.839 | -355 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.988 | 5.675 | 6.151 | 4.326 | 4.657 | 5.121 | 6.757 | 4.978 | 8.703 | 4.878 | 7.623 | 12.001 | 4.895 |
| Equity | 2.598 | 3.286 | 3.084 | 2.184 | 2.708 | 3.097 | 4.190 | 1.639 | 2.279 | 2.153 | 3.739 | 6.578 | 2.223 |
| Long-term debt | 0 | 0 | 0 | 0 | 63 | 63 | 57 | 59 | 0 | 64 | 25 | 0 | 0 |
| Short-term debt | 4.337 | 2.344 | 3.017 | 2.077 | 1.886 | 1.960 | 2.510 | 3.339 | 6.353 | 2.671 | 3.859 | 5.391 | 2.673 |
| Total debt | 4.337 | 2.344 | 3.017 | 2.077 | 1.886 | 1.960 | 2.510 | 3.339 | 6.353 | 2.671 | 3.859 | 5.391 | 2.673 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 1989 | — | — |
OG Audit | Audit | 1989 | — | — |
SE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S.E.I. HOLDING ApS | Company | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| August Jes Jørgensen | Management | 0 companies |
| Ove Gert Ward Olsen | Audit | 0 companies |
| Søren Elsøe | Management | 0 companies |
| Jørn Beider Poulsen | Board of Directors | 0 companies |
| Hans Erik Damsgaard | Board of Directors | 0 companies |