| Revenue | DKK -113K | +12% |
| EBITDA | DKK -593K | -18% |
| Net profit | DKK 12,3M | +39% |
| Total assets | DKK 179,3M | +13% |
| Equity | DKK 71,6M | +21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | -13 | -4 | 36 | -5 | -6 | -0 | — | 200 | 0 | — | -75 | -101 | -113 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -495 | -874 | -651 | -316 | -401 | -730 |
| EBITDA | 4 | -13 | -4 | 36 | -5 | -6 | -0 | -76 | 10.557 | 392 | 6.952 | -391 | -501 | -593 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4 | -13 | -4 | 36 | -5 | -6 | -0 | -76 | 10.557 | 392 | 6.952 | -391 | -501 | -593 |
| Net financials | -0 | -0 | -1 | 0 | -5 | 1 | -2 | -46 | 10.595 | 2.815 | 7.500 | 27.061 | 8.954 | 12.678 |
| Profit before tax | 4 | -13 | -4 | 36 | -10 | -6 | -2 | -122 | 10.229 | 1.859 | 6.782 | 26.670 | 8.452 | 12.084 |
| Tax | 1 | -3 | 5 | 2 | -0 | -0 | -0 | -27 | -116 | -49 | -423 | -253 | -381 | -169 |
| Net profit | 3 | -10 | -10 | 34 | -10 | -6 | -2 | -95 | 10.345 | 1.908 | 7.204 | 26.923 | 8.833 | 12.253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 105 | 119 | 109 | 145 | 145 | 139 | 240 | 25.214 | 41.803 | 50.320 | 58.421 | 85.123 | 158.997 | 179.301 |
| Equity | 102 | 111 | 102 | 135 | 125 | 119 | 117 | 22 | 10.386 | 16.394 | 23.598 | 50.521 | 59.355 | 71.608 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.046 | 25.297 | 25.550 | 25.580 | 26.329 | 78.383 | 84.934 |
| Short-term debt | -3 | -7 | 8 | 10 | 20 | 20 | 122 | 146 | 6.119 | 8.376 | 9.243 | 8.273 | 21.259 | 22.759 |
| Total debt | -3 | -7 | 8 | 10 | 20 | 20 | 122 | 25.192 | 31.417 | 33.926 | 34.823 | 34.601 | 99.643 | 107.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2023 | — | — |
CM Management | Management | 2018 | — | — |
SS Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Bøgfeldt | Management | 0 companies |
| Carsten Marc | Management | 0 companies |
| Sigrid Søgaard Jensen | Founder | 0 companies |