| Revenue | DKK 250K | -7% |
| EBITDA | DKK -236K | -10% |
| Net profit | DKK -210K | -15% |
| Total assets | DKK 3,4M | -5% |
| Equity | DKK 2,6M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -6 | -15 | 17 | — | 381 | 937 | 541 | 640 | 1.045 | 1.380 | 269 | 250 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -571 | -485 | -485 | -484 | -484 | -486 |
| EBITDA | -6 | -6 | -15 | 17 | -1 | -1.775 | 2.597 | -30 | 155 | 381 | 896 | -215 | -236 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -30 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -6 | -15 | 17 | -1 | -1.775 | 2.597 | -50 | 125 | 381 | 896 | -215 | -236 |
| Net financials | -264 | -1.216 | -401 | -289 | -287 | 992 | -980 | -257 | -0 | -2 | 2 | -6 | -30 |
| Profit before tax | -270 | 1.210 | -415 | -272 | -287 | -783 | 1.616 | 89 | 125 | 380 | 898 | -221 | -266 |
| Tax | -0 | -0 | -0 | -0 | -0 | -777 | 162 | -24 | 34 | 84 | 198 | -39 | -56 |
| Net profit | -270 | 1.210 | -415 | -272 | -287 | -6 | 1.454 | 113 | 90 | 296 | 701 | -182 | -210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.319 | 3.400 | 3.195 | 3.162 | 3.162 | 4.042 | 4.861 | 3.888 | 4.224 | 3.744 | 3.405 | 3.542 | 3.377 |
| Equity | -749 | -1.959 | -2.374 | -2.646 | -2.934 | 587 | 1.804 | 1.917 | 2.008 | 2.304 | 3.004 | 2.822 | 2.612 |
| Long-term debt | 0 | 3.511 | 3.600 | 3.698 | 3.500 | 3.350 | 2.949 | 11 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.068 | 1.848 | 1.969 | 2.110 | 2.595 | 105 | 108 | 1.960 | 2.217 | 1.440 | 401 | 720 | 765 |
| Total debt | 5.068 | 5.359 | 5.569 | 5.808 | 6.095 | 3.455 | 3.057 | 1.971 | 2.217 | 1.440 | 401 | 720 | 765 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2017 | — | — |
MF Management | Management | 1997 | — | — |
EW Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EARLBROOK HOLDINGS LTD. A/S | Company | 100.0% | 100.0% | 2017 |
FAWIN ApS | Company | 0.0% | 0.0% | 1903 |
PAPRIKA ApS | Company | 5.0% | 5.0% | 2011 |
ZIRKUS ApS | Company | 15.0% | 15.0% | 2006 |
SCSK 2272 ApS | Company | 33.3% | 66.7% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Jarlbæk | Management | 0 companies |
| Michal Finkielman | Management | 0 companies |
| Erik Winther | Chief Executive Officer | 0 companies |
| Torgny Pahle | Board of Directors | 0 companies |
| David Braae Holm | Board of Directors | 0 companies |
| Sebastian Zsolt Szigethy | Board of Directors | 0 companies |
| Michael Gaarmann | Board of Directors | 0 companies |
| Aldo Michael Noes Petersen | Board of Directors | 0 companies |
| Hanne Jarlbæk | Chairman | 0 companies |
| Pernille Nørkær | Chairman | 0 companies |
| Frederik Peter Jarlbæk | Board of Directors | 0 companies |
| Margit Winther | Board of Directors | 0 companies |
| Christina Elisabeth Jarlbæk Pedersen | Board of Directors | 0 companies |
| Henrik Nørkær Hansen | Chairman | 0 companies |
| Steen Alexander | Board of Directors | 0 companies |