| Revenue | DKK 167K | -13% |
| EBITDA | DKK 167K | -13% |
| Net profit | DKK -25K | -443% |
| Total assets | DKK 6,7M | +3% |
| Equity | DKK 6,6M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 156 | 146 | 128 | 157 | 179 | 165 | 133 | 150 | 189 | 188 | 145 | 191 | 167 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 156 | 146 | 128 | 157 | 179 | 165 | 133 | 150 | 189 | 188 | 145 | 191 | 167 |
| Depreciation & amort. | -141 | -144 | -148 | -133 | -115 | -300 | -168 | -170 | -168 | -163 | -164 | -181 | -190 |
| EBIT | 14 | 2 | -21 | 23 | 64 | -135 | -35 | -20 | 21 | 26 | -19 | 10 | -23 |
| Net financials | -66 | -57 | -52 | -100 | -16 | -13 | -11 | -10 | -9 | -8 | -7 | -3 | -2 |
| Profit before tax | -52 | -55 | -73 | -76 | 48 | -148 | -46 | -30 | 13 | 18 | -25 | 7 | -25 |
| Tax | -13 | -33 | -43 | -16 | 13 | -33 | -10 | -4 | 0 | 4 | -0 | -0 | -0 |
| Net profit | -39 | -23 | -30 | -61 | 35 | -115 | -36 | -26 | 12 | 14 | -25 | 7 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.937 | 6.828 | 6.680 | 6.595 | 6.563 | 6.317 | 6.320 | 6.311 | 6.321 | 6.398 | 6.419 | 6.445 | 6.658 |
| Equity | 5.879 | 5.829 | 5.800 | 5.739 | 5.774 | 5.659 | 5.735 | 5.793 | 5.840 | 5.971 | 6.188 | 6.290 | 6.569 |
| Long-term debt | 781 | 707 | 638 | 628 | 558 | 485 | 412 | 339 | 265 | 191 | 116 | 38 | 0 |
| Short-term debt | 107 | 126 | 120 | 122 | 133 | 128 | 122 | 108 | 135 | 118 | 115 | 117 | 73 |
| Total debt | 888 | 833 | 758 | 750 | 691 | 613 | 534 | 447 | 400 | 309 | 231 | 155 | 73 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Ebdrup | Founder | 0 companies |