| Revenue | DKK -30K | -25% |
| EBITDA | DKK -30K | +25% |
| Net profit | DKK -48K | +13% |
| Total assets | DKK 910K | +3% |
| Equity | DKK 664K | -7% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.155 | 1.734 | 2.457 | -39 | -30 |
| Staff expenses | -1.179 | -1.287 | -741 | -0 | -0 |
| EBITDA | -25 | 447 | 1.716 | -39 | -30 |
| Depreciation & amort. | -45 | -48 | -38 | -29 | -29 |
| EBIT | -69 | 399 | 1.677 | -68 | -58 |
| Net financials | -6 | -13 | -4 | -3 | -3 |
| Profit before tax | -75 | 386 | 1.673 | -71 | -62 |
| Tax | -16 | 85 | 368 | -16 | -13 |
| Net profit | -59 | 301 | 1.305 | -55 | -48 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.599 | 2.226 | 1.019 | 887 | 910 |
| Equity | 736 | 1.037 | 768 | 712 | 664 |
| Long-term debt | 183 | 163 | 143 | 123 | 103 |
| Short-term debt | 680 | 1.026 | 109 | 52 | 143 |
| Total debt | 863 | 1.189 | 251 | 175 | 246 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SE Founder | Founder | 1994 |
| Former (2) | ||
CL Management | Management | 1996 – 1998 |
SP | Audit | 1994 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1994 – 1996 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Lloyd Klitzner | Management | 0 companies |
| Søren Peter Lund Andersen | Audit | 0 companies |
| Steffen Ebdrup | Founder | 0 companies |
| Niels-Erik Heede Jensen | Board of Directors | 0 companies |