| Revenue | DKK -28K | -193% |
| EBITDA | DKK -28K | -159% |
| Net profit | DKK 141K | +9% |
| Total assets | DKK 8M | +0% |
| Equity | DKK 8M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.714 | 1.659 | 1.286 | 6.126 | -23 | -10 | -12 | -9 | 28 | 70 | 30 | -28 |
| Staff expenses | -1.415 | -998 | -1.141 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.842 | 661 | 146 | 6.127 | -23 | -10 | -12 | -9 | 510 | 70 | 48 | -28 |
| Depreciation & amort. | 271 | -53 | -52 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.571 | 608 | 94 | 6.126 | -23 | -10 | -12 | -9 | 510 | 70 | 48 | -28 |
| Net financials | -1.656 | -873 | -269 | -311 | 110 | 131 | 131 | 274 | 132 | 125 | 119 | 169 |
| Profit before tax | 3.915 | -265 | -175 | 5.816 | 87 | 121 | 118 | 265 | 642 | 195 | 166 | 141 |
| Tax | -222 | -271 | -108 | -523 | 229 | -0 | -0 | -0 | 20 | 43 | 38 | -0 |
| Net profit | 4.137 | 6 | -67 | 6.338 | -142 | 121 | 118 | 265 | 622 | 151 | 129 | 141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.638 | 1.594 | 8.261 | 6.756 | 6.797 | 6.621 | 6.739 | 7.004 | 8.441 | 8.632 | 8.023 | 8.038 |
| Equity | -11.655 | -11.649 | -11.716 | 6.623 | 6.481 | 6.602 | 6.721 | 6.985 | 7.607 | 7.759 | 7.887 | 8.028 |
| Long-term debt | 12.704 | 12.336 | 18.233 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 0 | 0 |
| Short-term debt | 29.589 | 907 | 1.743 | 133 | 316 | 18 | 18 | 18 | 784 | 780 | 136 | 10 |
| Total debt | 42.293 | 13.243 | 19.976 | 133 | 316 | 18 | 18 | 18 | 814 | 810 | 136 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2013 | — | — |
PR Management | Management | 2014 | — | — |
SG Management | Management | 2007 | — | — |
PN Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHEEL & ORLOFF HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Harbo Genesteix | Management | 0 companies |
| Preben Rossel Scheel | Management | 0 companies |
| Steen Grube | Management | 0 companies |
| Peter Nordahl | Audit | 0 companies |
| Tonny Orloff | Chairman | 0 companies |
| Thomas Hejlsberg | Board of Directors | 0 companies |
| Thomas Monberg | Board of Directors | 0 companies |
| Hanne Kristine Scheel Pedersen | Board of Directors | 0 companies |
| Louise Scheel | Board of Directors | 0 companies |