| Revenue | DKK 75K | -96% |
| EBITDA | DKK -1,2M | -236% |
| Net profit | DKK -831K | -223% |
| Total assets | DKK 1,8M | -29% |
| Equity | DKK 1,1M | -44% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.884 | 3.533 | 3.467 | 4.611 | 573 | 2.038 | 1.642 | 1.438 | 587 | 1.529 | 1.912 | 2.101 | 75 |
| Staff expenses | -3.588 | -3.300 | -3.441 | -4.404 | -3.175 | -1.827 | -1.555 | -1.487 | -1.384 | -1.372 | -1.360 | -1.224 | -1.269 |
| EBITDA | 3.296 | 233 | 26 | 207 | -2.603 | 210 | 87 | -49 | -796 | 157 | 552 | 877 | -1.194 |
| Depreciation & amort. | 51 | -49 | 12 | 69 | -57 | -57 | -57 | -46 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.245 | 184 | 14 | 138 | -2.659 | 154 | 31 | -95 | -796 | 157 | 552 | 877 | -1.194 |
| Net financials | -279 | -236 | 246 | 156 | -11 | -184 | 200 | 113 | -92 | 74 | -26 | -11 | 129 |
| Profit before tax | 2.966 | -52 | 260 | 294 | -2.670 | -30 | 230 | 19 | -889 | 231 | 527 | 866 | -1.065 |
| Tax | 743 | -8 | 70 | 76 | -584 | 588 | -544 | -7 | -195 | 63 | 116 | 191 | -234 |
| Net profit | 2.223 | -44 | 190 | 218 | -2.087 | -618 | 774 | 26 | -693 | 168 | 411 | 675 | -831 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.503 | 6.129 | 9.819 | 11.743 | 4.535 | 3.883 | 7.187 | 5.261 | 6.007 | 3.195 | 2.941 | 2.540 | 1.801 |
| Equity | 2.865 | 2.821 | 3.011 | 3.229 | 1.143 | 524 | 1.298 | 1.324 | 631 | 799 | 1.209 | 1.885 | 1.054 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.638 | 3.308 | 6.808 | 8.514 | 3.393 | 3.359 | 5.889 | 3.937 | 5.250 | 2.397 | 1.731 | 655 | 748 |
| Total debt | 8.638 | 3.308 | 6.808 | 8.514 | 3.393 | 3.359 | 5.889 | 3.937 | 5.376 | 2.397 | 1.731 | 655 | 748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KL Management | Management | 2016 | — | — |
PE Management | Management | 1999 | — | — |
PA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Gliese Pedersen | Chief Executive Officer | 0 companies |
| Kim Lund | Management | 0 companies |
| Peer Ege Rommelhoff | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Sten Ingemar Bagert | Chairman | 0 companies |
| Sylvia Roxane Lund | Board of Directors | 0 companies |