| Revenue | DKK 350K | -20% |
| EBITDA | DKK 128K | -62% |
| Net profit | DKK 541K | -19% |
| Total assets | DKK 27,6M | +0% |
| Equity | DKK 21,3M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 313 | 249 | -265 | -326 | 293 | -1.063 | 203 | 146 | 144 | 55 | 230 | 436 | 350 |
| Staff expenses | -0 | -3 | -9 | -27 | -0 | -0 | -0 | -51 | -340 | -125 | -40 | -82 | -60 |
| EBITDA | 313 | 246 | -954 | -502 | 293 | -1.063 | 203 | 95 | 2.177 | -60 | 527 | 336 | 128 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -39 | -42 | -0 | -0 |
| EBIT | 313 | 246 | -954 | -502 | 293 | -1.063 | 203 | 95 | 2.157 | -99 | 486 | 336 | 128 |
| Net financials | 720 | 1.175 | 2.268 | 1.308 | 15.680 | 107 | -3.038 | -802 | 722 | 1.684 | -4.665 | 486 | 482 |
| Profit before tax | 1.032 | 1.421 | -3.222 | -1.810 | 15.973 | -956 | -2.836 | -707 | 2.879 | 1.584 | -4.179 | 822 | 610 |
| Tax | 80 | 77 | -216 | -85 | 12 | -232 | -553 | 116 | 528 | 216 | -961 | 151 | 69 |
| Net profit | 952 | 1.345 | -3.006 | -1.725 | 15.961 | -724 | -2.283 | -823 | 2.351 | 1.368 | -3.218 | 671 | 541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.650 | 14.280 | 17.611 | 20.036 | 33.106 | 29.993 | 24.667 | 25.162 | 28.407 | 29.117 | 27.941 | 27.623 | 27.604 |
| Equity | 9.263 | 9.908 | 12.642 | 13.594 | 27.955 | 23.531 | 21.079 | 20.147 | 22.388 | 23.643 | 20.311 | 20.864 | 21.284 |
| Long-term debt | 4.012 | 4.080 | 4.089 | 3.815 | 3.680 | 5.681 | 3.314 | 4.633 | 5.549 | 4.900 | 4.891 | 4.846 | 4.822 |
| Short-term debt | 375 | 292 | 727 | 2.434 | 1.268 | 780 | 274 | 382 | 409 | 298 | 2.737 | 1.912 | 1.498 |
| Total debt | 4.387 | 4.372 | 4.816 | 6.249 | 4.948 | 6.461 | 3.588 | 5.014 | 5.959 | 5.198 | 7.628 | 6.758 | 6.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ | Audit | 1993 | — | — |
SE Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Jørgen Svendsen | Audit | 0 companies |
| Steffen Ebdrup | Founder | 0 companies |
| Simon Bjerre | Board of Directors | 0 companies |
| Anne-Mette Bjerre | Board of Directors | 0 companies |
| My Pia Nørup Bjerre | Board of Directors | 0 companies |