| Revenue | — | — |
| EBITDA | DKK 71K | -47% |
| Net profit | DKK 58K | -44% |
| Total assets | DKK 376K | -13% |
| Equity | DKK 339K | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | 50 | 24 | 5 | 34 | -11 | -9 | -34 | — | — | — | — | — |
| Staff expenses | -0 | -0 | -49 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 30 | 50 | -25 | 5 | 34 | -11 | -9 | -34 | 54 | 78 | 96 | 134 | 71 |
| Depreciation & amort. | -29 | -29 | -29 | -29 | -29 | -11 | -0 | 0 | -14 | -11 | -0 | -0 | -0 |
| EBIT | 2 | 21 | -53 | -23 | 5 | -22 | -9 | -34 | 40 | 67 | 96 | 134 | 71 |
| Net financials | 5 | 6 | 4 | 4 | 4 | 1 | 1 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit before tax | 7 | 27 | -49 | -19 | 9 | -21 | -8 | -19 | 40 | 67 | 96 | 134 | 71 |
| Tax | -0 | 7 | -8 | -9 | 25 | -4 | -2 | 7 | 4 | 16 | 19 | 29 | 14 |
| Net profit | 8 | 20 | -41 | -10 | -16 | -17 | -6 | -26 | 36 | 51 | 77 | 104 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 646 | 646 | 576 | 565 | 523 | 471 | 473 | 331 | 291 | 292 | 323 | 433 | 376 |
| Equity | 531 | 551 | 413 | 303 | 184 | 167 | 161 | 135 | 171 | 222 | 299 | 403 | 339 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114 | 94 | 163 | 262 | 339 | 304 | 312 | 196 | 120 | 71 | 24 | 30 | 37 |
| Total debt | 114 | 94 | 163 | 262 | 339 | 304 | 312 | 196 | 120 | 71 | 24 | 30 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Bjørn Kjeldsen | Management | 0 companies |
| Ellen Damsgaard | Board of Directors | 0 companies |