| Revenue | DKK 2,6M | +3% |
| EBITDA | DKK 311K | -47% |
| Net profit | DKK 53K | -81% |
| Total assets | DKK 2,7M | -8% |
| Equity | DKK 948K | -7% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.379 | 216 | 207 | 94 | 424 | 1.072 | 1.201 | 2.209 | 1.673 | 1.317 | 1.603 | 880 | 2.491 | 2.563 |
| Staff expenses | -1.272 | -221 | -177 | -225 | -220 | -395 | -1.265 | -1.396 | -1.427 | -785 | -1.028 | -697 | -1.900 | -2.251 |
| EBITDA | 106 | -6 | 30 | -131 | 204 | 676 | -64 | 813 | 246 | 532 | 575 | 182 | 592 | 311 |
| Depreciation & amort. | 15 | -9 | -1 | -5 | -7 | -73 | -111 | -149 | -188 | -215 | -202 | -114 | -103 | -127 |
| EBIT | 91 | -14 | 29 | -136 | 197 | 603 | -175 | 664 | 59 | 318 | 373 | 69 | 488 | 184 |
| Net financials | -2 | -2 | -7 | -4 | -4 | -5 | -56 | -90 | -95 | -89 | -65 | -106 | -120 | -116 |
| Profit before tax | 89 | -16 | 22 | -140 | 194 | 599 | -138 | 573 | -37 | 229 | 307 | -37 | 368 | 68 |
| Tax | 24 | 146 | 33 | 47 | -0 | -42 | 47 | 130 | -5 | 52 | 73 | -10 | 85 | 16 |
| Net profit | 65 | -162 | -11 | -187 | 194 | 640 | -184 | 444 | -31 | 177 | 234 | -27 | 283 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 521 | 204 | 222 | 65 | 212 | 911 | 2.771 | 2.984 | 2.824 | 2.831 | 2.856 | 2.790 | 2.916 | 2.696 |
| Equity | 261 | 99 | 87 | -100 | 93 | 734 | 497 | 832 | 611 | 732 | 852 | 861 | 1.022 | 948 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.888 | 1.915 | 1.861 | 1.766 | 1.699 | 1.540 | 1.493 | 1.373 |
| Short-term debt | 260 | 105 | 135 | 166 | 119 | 177 | 386 | 221 | 342 | 317 | 287 | 333 | 300 | 273 |
| Total debt | 260 | 105 | 135 | 166 | 119 | 177 | 2.275 | 2.136 | 2.202 | 2.082 | 1.986 | 1.874 | 1.793 | 1.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Founder | Founder | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Richardt | Founder | 0 companies |