| Revenue | DKK -16K | +5% |
| EBITDA | DKK -16K | -5% |
| Net profit | DKK 598K | +796% |
| Total assets | DKK 2,9M | -31% |
| Equity | DKK 2,2M | +38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69 | 248 | 387 | 326 | 251 | 279 | 226 | 365 | 12 | -64 | -15 | -15 | -16 |
| Staff expenses | -71 | -60 | -14 | -0 | -61 | -242 | -173 | -331 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -281 | 186 | 372 | 285 | 185 | 37 | 53 | 34 | 12 | -64 | -15 | -15 | -16 |
| Depreciation & amort. | 86 | -0 | -90 | -68 | -224 | -20 | -20 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -366 | 186 | 282 | 218 | -39 | 17 | 33 | 34 | 12 | -64 | -15 | -15 | -16 |
| Net financials | -11 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 202 | 930 | 113 | -71 | 572 |
| Profit before tax | -289 | 185 | 282 | 218 | -39 | 17 | 33 | 34 | 214 | 866 | 99 | -86 | 556 |
| Tax | -68 | 48 | 71 | 52 | -0 | 13 | 9 | 7 | -2 | -15 | 21 | -0 | -42 |
| Net profit | -222 | 138 | 211 | 165 | -39 | 3 | 24 | 26 | 216 | 881 | 78 | -86 | 598 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 237 | 353 | 350 | 250 | 1.016 | 975 | 992 | 891 | 2.993 | 4.186 | 4.276 | 4.219 | 2.900 |
| Equity | -335 | -198 | 14 | 179 | 140 | 143 | 167 | 195 | 819 | 1.701 | 1.664 | 1.578 | 2.176 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.467 | 1.625 | 1.670 | 2.302 | 386 |
| Short-term debt | 573 | 551 | 336 | 71 | 876 | 831 | 825 | 696 | 707 | 860 | 941 | 339 | 337 |
| Total debt | 573 | 551 | 336 | 71 | 876 | 831 | 825 | 696 | 2.174 | 2.485 | 2.612 | 2.641 | 723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD | Audit | 1999 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Demuth Rasmussen | Audit | 0 companies |
| Sine Sejersen | Chief Executive Officer | 0 companies |
| Janet Valborg Sejersen | Board of Directors | 0 companies |