| Revenue | DKK 937K | +1652% |
| EBITDA | DKK 937K | +1652% |
| Net profit | DKK 713K | +1168% |
| Total assets | DKK 49,1M | +1% |
| Equity | DKK 30,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.104 | 336 | 788 | 532 | 554 | 109 | 522 | 721 | 730 | 841 | -44 | 53 | 937 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -0 | -0 | -3 | -0 | -0 | -0 |
| EBITDA | 142 | 336 | 788 | 532 | 554 | 109 | 520 | 721 | 31.930 | 838 | 424 | 53 | 937 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15.600 | -0 | 234 | -0 | -0 |
| EBIT | 142 | 336 | 788 | 532 | 554 | 109 | 520 | 721 | 16.330 | 838 | 190 | 53 | 937 |
| Net financials | -155 | -194 | -192 | -443 | -424 | -326 | -279 | -272 | -183 | -160 | -139 | -130 | -143 |
| Profit before tax | -12 | 142 | 596 | 89 | 130 | -217 | 240 | 449 | 16.146 | 678 | 50 | -77 | 805 |
| Tax | -0 | 35 | 136 | 21 | 29 | -305 | 22 | 99 | 121 | 150 | -216 | -10 | 92 |
| Net profit | -12 | 106 | 460 | 68 | 101 | 88 | 218 | 350 | 16.025 | 528 | 267 | -67 | 713 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.044 | 23.469 | 22.932 | 28.861 | 28.716 | 28.485 | 28.720 | 29.136 | 49.347 | 49.588 | 48.975 | 48.597 | 49.100 |
| Equity | 10.940 | 11.098 | 11.559 | 11.626 | 11.989 | 12.077 | 12.295 | 12.645 | 28.670 | 29.198 | 29.465 | 29.398 | 30.111 |
| Long-term debt | 0 | 8.290 | 8.290 | 0 | 13.642 | 13.488 | 13.300 | 13.236 | 13.062 | 12.170 | 11.578 | 10.999 | 10.348 |
| Short-term debt | 1.203 | 1.522 | 524 | 885 | 787 | 928 | 1.110 | 1.188 | 1.150 | 1.758 | 1.621 | 1.898 | 2.381 |
| Total debt | 9.493 | 9.812 | 11.373 | 17.234 | 14.429 | 14.416 | 14.410 | 14.424 | 14.212 | 13.928 | 13.199 | 12.897 | 12.728 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 1997 | — | — |
| Audit | 1997 | — | — | |
OT Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCANDINAVIAN MODELS A/S | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rasmussen | Management | 0 companies |
| Revisionsfirmaet H.J. Fromberg I/S | Audit | 0 companies |
| Otto Tage Henrik Axel Reedtz-Thott | Management | 0 companies |