| Revenue | DKK 22,7M | -11% |
| EBITDA | DKK 6M | +9% |
| Net profit | DKK -502K | -118% |
| Total assets | DKK 40,2M | +2% |
| Equity | DKK 11,2M | -4% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.644 | 11.847 | 12.874 | 11.624 | 12.773 | 11.504 | 15.518 | 18.902 | 21.103 | 21.484 | 18.148 | 2.002 | 25.455 | 22.652 |
| Staff expenses | -8.400 | -7.776 | -10.553 | -8.991 | -10.124 | -10.007 | -13.386 | -14.530 | -19.000 | -19.420 | -20.214 | -4.457 | -19.540 | -16.647 |
| EBITDA | 1.244 | 4.071 | 2.320 | 2.633 | 2.649 | 1.497 | 2.131 | 4.341 | 2.104 | 2.064 | -2.066 | -2.454 | 5.507 | 6.004 |
| Depreciation & amort. | -310 | -249 | -190 | -194 | -206 | -136 | -486 | -447 | -615 | -713 | -472 | -93 | -841 | -880 |
| EBIT | 934 | 3.822 | 2.130 | 2.439 | 2.442 | 1.362 | 1.645 | 3.894 | 1.489 | 1.352 | -2.538 | -2.547 | 4.666 | 5.124 |
| Net financials | 27 | -3 | 4 | 1 | 11 | -4 | -24 | -92 | -75 | -69 | -761 | -153 | -1.096 | -5.669 |
| Profit before tax | 961 | 3.819 | 2.134 | 2.436 | 2.453 | 1.357 | 1.622 | 3.802 | 1.414 | 1.282 | -3.299 | -2.700 | 3.570 | -546 |
| Tax | 261 | 996 | 551 | 590 | 562 | 313 | 372 | 857 | 344 | 305 | -602 | -591 | 848 | -43 |
| Net profit | 699 | 2.823 | 1.582 | 1.846 | 1.891 | 1.044 | 1.249 | 2.945 | 1.071 | 977 | -2.696 | -2.109 | 2.722 | -502 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.336 | 12.467 | 11.563 | 14.698 | 16.954 | 17.287 | 20.588 | 22.280 | 31.357 | 38.726 | 42.164 | 39.732 | 39.525 | 40.168 |
| Equity | 4.035 | 4.858 | 5.441 | 6.287 | 8.178 | 8.822 | 10.072 | 12.517 | 12.838 | 13.815 | 11.119 | 9.010 | 11.732 | 11.229 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166 | 551 | 7.536 | 7.256 | 6.736 | 4.636 | 3.629 |
| Short-term debt | 4.290 | 7.605 | 6.122 | 8.411 | 8.776 | 8.464 | 10.516 | 9.597 | 17.968 | 17.338 | 23.790 | 23.987 | 23.157 | 25.309 |
| Total debt | 4.290 | 7.605 | 6.122 | 8.411 | 8.776 | 8.464 | 10.516 | 9.763 | 18.519 | 24.874 | 31.045 | 30.723 | 27.793 | 28.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
RH Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
CREATION HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Rene Hansen | Management | 0 companies |
| Klaus Mark | Chairman | 0 companies |
| Linda Hauch Fenger | Board of Directors | 0 companies |
| Karl Johan Niclas Johansson | Chairman | 0 companies |
| Markus Mark | Board of Directors | 0 companies |