| Revenue | DKK 234K | +9% |
| EBITDA | DKK -323K | -793% |
| Net profit | DKK -327K | +36% |
| Total assets | DKK 8,2M | -19% |
| Equity | DKK 1,2M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -4 | -16 | -25 | 93 | 132 | 90 | 145 | 194 | 267 | -96 | 194 | 214 | 234 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -97 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -4 | -16 | -25 | 93 | 132 | 90 | 145 | 114 | 2.417 | -648 | -11 | -36 | -323 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -4 | -16 | -25 | 93 | 132 | 90 | 145 | 114 | 2.417 | -648 | -11 | -36 | -323 |
| Net financials | 510 | 248 | 387 | 295 | -280 | -55 | -220 | -201 | -187 | 2.011 | -1.507 | -536 | -724 | -774 |
| Profit before tax | 498 | 243 | 371 | 270 | -187 | 76 | -130 | -56 | -90 | 2.278 | -752 | -341 | -511 | -540 |
| Tax | 67 | 124 | 77 | 78 | -34 | 10 | -21 | -21 | 45 | 400 | -187 | -79 | -0 | -214 |
| Net profit | 432 | 120 | 293 | 191 | -153 | 66 | -109 | -35 | -135 | 1.878 | -565 | -263 | -511 | -327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.217 | 2.272 | 2.552 | 6.194 | 6.080 | 6.047 | 12.404 | 12.416 | 12.413 | 14.638 | 10.476 | 10.443 | 10.130 | 8.219 |
| Equity | 2.083 | 2.104 | 2.397 | 2.490 | 2.238 | 2.203 | 1.991 | 1.850 | 1.604 | 3.369 | 2.690 | 2.309 | 1.677 | 1.215 |
| Long-term debt | 0 | 0 | 0 | 3.330 | 3.334 | 3.335 | 3.338 | 3.381 | 3.382 | 3.329 | 1.251 | 1.272 | 1.272 | 0 |
| Short-term debt | 134 | 168 | 155 | 374 | 509 | 510 | 7.075 | 7.185 | 7.428 | 7.527 | 6.368 | 6.767 | 7.087 | 7.004 |
| Total debt | 134 | 168 | 155 | 3.704 | 3.842 | 3.845 | 10.413 | 10.566 | 10.809 | 10.856 | 7.619 | 8.039 | 8.359 | 7.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Ebdrup | Founder | 0 companies |