| Revenue | DKK 2,5M | +118% |
| EBITDA | DKK 2,4M | +160% |
| Net profit | DKK 1,5M | +200% |
| Total assets | DKK 114M | +2% |
| Equity | DKK 88,2M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -734 | 990 | 1.495 | 1.226 | 1.311 | 1.564 | 1.678 | 2.559 | 1.241 | 1.239 | 3.242 | 1.133 | 2.472 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -734 | 990 | 1.495 | 934 | 1.311 | 28.461 | 163 | 2.559 | 7.688 | 24.114 | 3.242 | -4.073 | 2.445 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -734 | 990 | 1.495 | 934 | 1.311 | 28.461 | 163 | 2.559 | 7.688 | 24.114 | 3.242 | -4.073 | 2.445 |
| Net financials | -913 | -826 | -517 | -168 | -718 | -214 | -480 | -172 | -291 | -428 | -954 | -440 | -550 |
| Profit before tax | -1.647 | 163 | 978 | 766 | 593 | 28.247 | -318 | 2.387 | 7.397 | 23.685 | 2.288 | -4.513 | 1.895 |
| Tax | -412 | 301 | 286 | 169 | 131 | 6.215 | -277 | 525 | 1.630 | 5.219 | 570 | -3.036 | 423 |
| Net profit | -1.235 | -137 | 693 | 598 | 463 | 22.032 | -41 | 1.862 | 5.767 | 18.467 | 1.718 | -1.478 | 1.472 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.037 | 33.438 | 33.398 | 33.268 | 33.293 | 59.878 | 59.463 | 59.274 | 66.544 | 118.753 | 117.037 | 112.098 | 114.018 |
| Equity | 11.286 | 11.149 | 11.842 | 12.439 | 12.902 | 34.934 | 34.893 | 36.755 | 42.522 | 80.989 | 90.208 | 88.730 | 88.157 |
| Long-term debt | 21.890 | 21.080 | 19.615 | 18.745 | 18.047 | 17.306 | 16.347 | 15.457 | 14.338 | 13.400 | 14.403 | 14.256 | 14.593 |
| Short-term debt | 861 | 1.209 | 1.941 | 2.084 | 2.343 | 2.494 | 3.620 | 2.459 | 3.662 | 13.296 | 1.185 | 1.048 | 1.198 |
| Total debt | 22.751 | 22.288 | 21.557 | 20.829 | 20.391 | 19.800 | 19.967 | 17.916 | 18.000 | 26.697 | 15.588 | 15.304 | 15.791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
ET | Audit | 1990 | — | — |
SH Management | Management | 2017 | — | — |
EE Management | Management | 2004 | — | — |
KM Management | Management | 1998 | — | — |
WS Management | Management | 2014 | — | — |
PW Management | Management | 2002 | — | — |
KF Management | Management | 1990 | — | — |
EK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PE Management | Management | 1990 | — | — |
JK Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stærkodder ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Suhr Fabrin | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Halsted | Management | 0 companies |
| Eivind Einersen | Management | 0 companies |
| Klaus Malherbe | Management | 0 companies |
| Winnie Schou Worsøe-Petersen | Management | 0 companies |
| Peter Weitemeyer | Management | 0 companies |
| Kai Folke Petersen | Management | 0 companies |
| Eric Korre Horten | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jens Kramer | Management | 0 companies |
| Carl Adam Lehmann | Board of Directors | 0 companies |
| Tyge Jesper Rothe | Board of Directors | 0 companies |
| Jakob Mark Thorsen | Board of Directors | 0 companies |
| Jørgen Gottschalck Dithmer | Board of Directors | 0 companies |