| Revenue | DKK 1,5M | +3% |
| EBITDA | DKK 1,3M | +14% |
| Net profit | DKK 21,6M | -58% |
| Total assets | DKK 178,5M | +4% |
| Equity | DKK 151,8M | +15% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | — | — | — | — | — | — | — | 1.467 | 1.504 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -440 | -516 | -449 | -3.315 | -6.386 | -7.274 | -7.759 | -2.021 | -5.879 | -5.169 | 1.111 | 1.267 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -440 | -516 | -449 | -3.315 | -6.386 | -7.274 | -7.759 | -2.021 | -5.879 | -5.169 | 1.111 | 1.267 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -205 | 5.361 | 1.302 | -6.075 | 13 | -23.418 | -2.771 | -19.335 | 10.164 | 8.462 | 55.340 | 19.545 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -645 | 4.845 | 853 | -6.397 | -92 | -23.519 | -3.133 | -19.888 | 9.650 | 8.254 | 56.451 | 20.812 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.333 | 1.883 | 2.047 | -720 | 1.685 | -1.344 | 1.893 | 1.622 | 4.315 | 1.963 | 5.252 | -766 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.978 | 2.962 | -1.194 | -5.677 | -1.777 | -22.176 | -5.025 | -21.510 | 5.335 | 6.292 | 51.199 | 21.578 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117.544 | 130.030 | 124.167 | 115.379 | 121.041 | 99.090 | 88.568 | 77.493 | 88.996 | 117.350 | 172.129 | 178.508 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 116.287 | 121.264 | 121.781 | 115.219 | 112.035 | 89.734 | 84.858 | 62.939 | 68.723 | 82.148 | 132.448 | 151.755 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.319 | 12.773 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.257 | 8.767 | 2.386 | 160 | 9.006 | 9.356 | 3.711 | 14.554 | 20.273 | 35.040 | 26.160 | 13.738 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.257 | 8.767 | 2.386 | 160 | 9.006 | 9.356 | 3.711 | 14.554 | 20.273 | 35.040 | 39.479 | 26.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2019 | — | — |
FS Founder | Founder | 1998 | — | — |
BP Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 1998 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2008 | — | — | |
| Deputy Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Majbritt Skovsager Holding ApS | Company | 66.7% | 90.0% | 2016 |
Malina Bøgh Skovsager Holding ApS | Company | 10.0% | 0.0% | 2016 |
Michella Chanel Bøg Skovsager Holding ApS | Company | 10.0% | 0.0% | 2016 |
| Individual | 5.0% | 5.0% | 2011 | |
| Individual | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Majbritt Skovsager Nielsen | Management | 0 companies |
| Frank Skovsager Nielsen | Founder | 0 companies |
| Bjarne Poulsen | Management | 0 companies |
| Knud Erik Nordby | Deputy Chairman | 0 companies |
| Flemming Torben Heden Knudsen | Chairman | 0 companies |
| Kaare Vagner Jensen | Chairman | 0 companies |
| Ole Maare | Chairman | 0 companies |
| Svend Aage Koch-Christensen | Deputy Chairman | 0 companies |