| Revenue | DKK 1,2M | +57% |
| EBITDA | DKK 211K | +184% |
| Net profit | DKK 105K | +143% |
| Total assets | DKK 4M | -13% |
| Equity | DKK 2,1M | +5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.702 | 4.034 | 4.048 | 3.065 | 1.715 | 2.497 | 1.982 | 2.079 | 1.274 | 212 | 1.566 | 1.463 | 783 | 1.228 |
| Staff expenses | -1.895 | -2.053 | -2.205 | -1.904 | -1.619 | -1.448 | -1.556 | -1.381 | -1.110 | -1.259 | -1.383 | -1.389 | -1.013 | -976 |
| EBITDA | 2.807 | 1.980 | 1.843 | 1.161 | 96 | 1.049 | 427 | 697 | 164 | -1.048 | 183 | 73 | -251 | 211 |
| Depreciation & amort. | -1 | -15 | -15 | -15 | -15 | -14 | -0 | -23 | -23 | -23 | -0 | -0 | -0 | -19 |
| EBIT | 2.806 | 1.965 | 1.827 | 1.146 | 81 | 1.035 | 427 | 674 | 141 | -1.071 | 183 | 73 | -251 | 192 |
| Net financials | -1 | -8 | -1 | -41 | -34 | -13 | -4 | 19 | -42 | -37 | -33 | -97 | -58 | -54 |
| Profit before tax | 2.805 | 1.957 | 1.826 | 1.105 | 47 | 1.022 | 422 | 693 | 99 | -1.108 | 150 | -24 | -309 | 138 |
| Tax | 712 | 490 | 448 | 257 | 27 | 224 | 93 | 167 | 16 | -243 | 33 | 6 | -62 | 34 |
| Net profit | 2.094 | 1.468 | 1.379 | 848 | 19 | 798 | 330 | 526 | 83 | -865 | 117 | -30 | -246 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.289 | 6.441 | 6.349 | 6.293 | 4.859 | 4.978 | 5.456 | 5.951 | 6.212 | 5.191 | 4.943 | 5.365 | 4.549 | 3.961 |
| Equity | 5.313 | 4.781 | 4.659 | 4.107 | 3.327 | 4.124 | 4.454 | 4.980 | 3.063 | 2.198 | 2.315 | 2.285 | 2.039 | 2.144 |
| Long-term debt | 0 | 486 | 448 | 262 | 20 | 228 | 115 | 160 | 20 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 976 | 1.174 | 1.242 | 1.924 | 1.512 | 626 | 887 | 811 | 3.129 | 2.993 | 2.628 | 3.080 | 2.510 | 1.817 |
| Total debt | 976 | 1.661 | 1.690 | 2.185 | 1.532 | 854 | 1.002 | 971 | 3.149 | 2.993 | 2.628 | 3.080 | 2.510 | 1.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2011 | — | — |
| Audit | 1991 | — | — | |
CE Founder | Founder | 1991 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCARPA INVEST ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Reidar Andersen | Management | 0 companies |
| Statsaut. revisor Frank Thomsen | Audit | 0 companies |
| Charlotte Elisabeth Reerslev | Founder | 0 companies |
| Michael Stig Nielsen | Chief Executive Officer | 0 companies |
| Henriette Line Laier | Chief Executive Officer | 0 companies |
| Nadia Soon Johansen | Board of Directors | 0 companies |
| Stine Johanne Laursen | Board of Directors | 0 companies |
| Casper Stig Nielsen | Board of Directors | 0 companies |
| Sanne Karina Spellerberg | Board of Directors | 0 companies |
| Sven Erik Reerslev | Board of Directors | 0 companies |
| Peter von Halling Laier | Chairman | 0 companies |
| Helle Sabina Lyngsø Reerslev | Board of Directors | 0 companies |
| Carsten Stig Nielsen | Chairman | 0 companies |