| Revenue | DKK 1,8M | -23% |
| EBITDA | DKK 157K | -77% |
| Net profit | DKK 99K | -79% |
| Total assets | DKK 8,3M | -24% |
| Equity | DKK 3,8M | -4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 666 | 1.610 | 2.619 | 1.976 | 1.942 | 2.248 | 2.704 | 2.498 | 2.223 | 2.667 | 8.550 | 2.286 | 1.766 |
| Staff expenses | -813 | -1.053 | -1.341 | -1.590 | -1.926 | -1.723 | -2.053 | -2.025 | -1.698 | -1.567 | -2.278 | -1.595 | -1.609 |
| EBITDA | -147 | 557 | 1.278 | 385 | 16 | 485 | 651 | 472 | 525 | 1.100 | 6.271 | 692 | 157 |
| Depreciation & amort. | 17 | -0 | -11 | -0 | -0 | -0 | -100 | -69 | -69 | -69 | -49 | -0 | -0 |
| EBIT | -164 | 557 | 1.267 | 385 | 16 | 485 | 551 | 403 | 456 | 1.031 | 6.222 | 692 | 157 |
| Net financials | 199 | 209 | 70 | 22 | -73 | -37 | -187 | -231 | -190 | -135 | -251 | -73 | -29 |
| Profit before tax | 35 | 766 | 1.337 | 407 | -47 | 448 | 364 | 172 | 266 | 896 | 5.971 | 618 | 128 |
| Tax | 21 | 204 | 333 | 99 | 5 | 100 | 82 | 39 | 59 | 198 | 1.315 | 141 | 29 |
| Net profit | 14 | 562 | 1.004 | 308 | -52 | 348 | 283 | 133 | 207 | 699 | 4.656 | 477 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.258 | 11.680 | 12.632 | 9.074 | 8.653 | 11.080 | 10.333 | 15.703 | 10.782 | 7.662 | 22.410 | 10.959 | 8.339 |
| Equity | 2.732 | 3.294 | 3.798 | 3.106 | 2.754 | 3.102 | 3.085 | 2.968 | 3.025 | 3.524 | 7.980 | 3.957 | 3.806 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.526 | 8.386 | 8.834 | 5.968 | 5.899 | 7.977 | 7.248 | 12.735 | 7.757 | 4.138 | 14.430 | 7.002 | 4.533 |
| Total debt | 6.526 | 8.386 | 8.834 | 5.968 | 5.899 | 7.977 | 7.248 | 12.735 | 7.757 | 4.138 | 14.430 | 7.002 | 4.533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Audit | Audit | 2000 | — | — |
PM Audit | Audit | 2006 | — | — |
CM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEDA HOLDING DANMARK A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Rosenvold | Audit | 0 companies |
| Peder Michael Rudbæk | Audit | 0 companies |
| Christian Meldgaard | Management | 0 companies |
| Niels Lauritzen | Board of Directors | 0 companies |
| Erik Christian Meldgaard | Board of Directors | 0 companies |
| Emil Tander Meldgaard | Board of Directors | 0 companies |
| Lars Meldgaard | Chairman | 0 companies |