| Revenue | DKK -82K | +325% |
| EBITDA | DKK -82K | -325% |
| Net profit | DKK 3M | +17% |
| Total assets | DKK 213M | -11% |
| Equity | DKK 180,8M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -453 | -681 | -644 | -688 | -414 | -244 | -284 | -1.806 | -591 | -321 | -376 | -129 | -19 | -82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -453 | -681 | -644 | -688 | -414 | -244 | -284 | -17.610 | -30.013 | -43.969 | -5.781 | -533 | -19 | -82 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -453 | -681 | -644 | -688 | -414 | -244 | -284 | -17.610 | -30.013 | -43.969 | -5.781 | -533 | -19 | -82 |
| Net financials | 10.702 | 4.084 | 6.805 | 3.907 | -1.862 | 2.150 | 4.246 | 20.709 | 19.745 | 21.749 | 2.958 | 51.558 | 4.022 | 3.746 |
| Profit before tax | 10.249 | 3.402 | 6.161 | 3.159 | -2.276 | 1.906 | 3.962 | 3.099 | -10.268 | -22.221 | -2.823 | 51.025 | 4.003 | 3.664 |
| Tax | 6.536 | 1.298 | 2.736 | 1.456 | 1.613 | 2.785 | 2.546 | 1.693 | 534 | -3.236 | -115 | 1.168 | 1.440 | 674 |
| Net profit | 3.713 | 2.104 | 3.425 | 1.703 | -3.889 | -879 | 1.416 | 1.406 | -10.802 | -18.985 | -2.708 | 49.857 | 2.562 | 2.990 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 320.315 | 350.626 | 392.697 | 346.340 | 288.655 | 292.155 | 286.346 | 284.126 | 280.423 | 226.387 | 216.445 | 216.660 | 239.500 | 213.003 |
| Equity | 315.555 | 314.659 | 313.084 | 308.787 | 284.898 | 264.019 | 255.434 | 251.840 | 230.038 | 186.053 | 167.345 | 210.202 | 207.765 | 180.755 |
| Long-term debt | 0 | 0 | 2.958 | 983 | 1.046 | 3.060 | 1.118 | 1.198 | 0 | 1.955 | 2.570 | 2.475 | 7.840 | 1.604 |
| Short-term debt | 4.759 | 35.967 | 76.655 | 36.571 | 2.710 | 25.076 | 29.794 | 31.088 | 50.385 | 38.379 | 46.529 | 3.982 | 23.895 | 30.645 |
| Total debt | 4.759 | 35.967 | 79.613 | 37.553 | 3.757 | 28.136 | 30.912 | 32.286 | 50.385 | 40.334 | 49.100 | 6.457 | 31.735 | 32.249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Ebdrup | Founder | 0 companies |