| Revenue | DKK 106K | -74% |
| EBITDA | DKK 90K | -23% |
| Net profit | DKK -622K | -282% |
| Total assets | DKK 14,5M | +0% |
| Equity | DKK 3,6M | -15% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -531 | — | -429 | -531 | 26 | 97 | 485 | 313 | 117 | 89 | 408 | 106 |
| Staff expenses | -140 | -98 | -93 | -80 | -95 | -105 | -1 | -283 | -424 | -285 | -292 | -17 |
| EBITDA | -671 | 2.982 | -522 | -612 | -69 | -9 | 484 | 31 | -307 | -196 | 116 | 90 |
| Depreciation & amort. | -10 | -10 | -25 | -25 | -25 | -15 | -15 | -0 | -0 | -125 | -140 | -36 |
| EBIT | -681 | 2.972 | -547 | -637 | -94 | -24 | 469 | 31 | -307 | -322 | -23 | 53 |
| Net financials | 552 | -2.335 | 923 | 854 | 235 | -982 | -1.613 | 1.169 | 1.344 | 810 | 364 | -675 |
| Profit before tax | -129 | 637 | 376 | 217 | 141 | -1.006 | -1.144 | 1.200 | 1.037 | 488 | 341 | -622 |
| Tax | -146 | 146 | -169 | -0 | -0 | -18 | -0 | -0 | -0 | -105 | -0 | -0 |
| Net profit | 17 | 491 | 545 | 217 | 141 | -988 | -1.144 | 1.200 | 1.037 | 593 | 341 | -622 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.712 | 1.586 | 5.426 | 8.102 | 10.675 | 11.376 | 9.154 | 10.169 | 12.223 | 13.674 | 14.580 | 14.538 |
| Equity | 97 | 588 | 2.180 | 2.397 | 2.504 | 1.140 | 400 | 2.600 | 3.309 | 3.902 | 4.243 | 3.621 |
| Long-term debt | 0 | 0 | 0 | 2.110 | 1.633 | 7.785 | 5.795 | 5.421 | 4.529 | 4.949 | 5.047 | 5.163 |
| Short-term debt | 3.615 | 998 | 3.246 | 3.595 | 6.538 | 2.451 | 2.959 | 2.149 | 4.386 | 4.824 | 5.290 | 5.755 |
| Total debt | 3.615 | 998 | 3.246 | 5.705 | 8.171 | 10.236 | 8.754 | 7.569 | 8.914 | 9.772 | 10.337 | 10.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SORO HOLDING ApS | Company | 66.7% | 66.7% | 2015 |
| Individual | 10.0% | 10.0% | 2016 | |
VANGSGAARD VIRKSOMHEDSUDVIKLING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rødbro | Management | 0 companies |
| Jeppe Vangsgaard | Board of Directors | 0 companies |