| Revenue | DKK 2M | +37% |
| EBITDA | DKK -48K | -382% |
| Net profit | DKK -64K | -28% |
| Total assets | DKK 1,6M | +42% |
| Equity | DKK 320K | -17% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.359 | 1.257 | 404 | 1.466 | 2.016 |
| Staff expenses | -376 | -442 | -92 | -339 | -472 |
| EBITDA | 269 | 192 | -40 | 17 | -48 |
| Depreciation & amort. | -21 | -33 | -33 | -33 | -4 |
| EBIT | 247 | 159 | -74 | -16 | -52 |
| Net financials | 38 | -2 | -27 | -6 | -12 |
| Profit before tax | 220 | 133 | -98 | -22 | -64 |
| Tax | 30 | 17 | -27 | 28 | -0 |
| Net profit | 190 | 117 | -72 | -50 | -64 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.363 | 1.240 | 1.145 | 1.131 | 1.611 |
| Equity | 389 | 506 | 434 | 384 | 320 |
| Long-term debt | 268 | 92 | 220 | 220 | 337 |
| Short-term debt | 706 | 642 | 492 | 527 | 954 |
| Total debt | 974 | 734 | 712 | 747 | 1.291 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
SS Management | Management | 2000 – 2000 |
CE | Audit | 2000 – 2000 |
JH Management | Management | 2000 – 2006 |
NG | Audit | 2006 – 2012 |
MS Chief Executive Officer | Chief Executive Officer | 2000 – 2014 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Jimmy Hannibal Kempf | Management | 0 companies |
| Niels Gregers Holm-Nielsen | Audit | 0 companies |
| Martin Svendsen | Chief Executive Officer | 0 companies |