| Revenue | DKK 1M | +0% |
| EBITDA | DKK 675K | +23% |
| Net profit | DKK 347K | +65% |
| Total assets | DKK 6,9M | +0% |
| Equity | DKK 1,5M | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -282 | 207 | 270 | 260 | 291 | 306 | 307 | 93 | 85 | 136 | 924 | 934 | 1.001 | 1.002 |
| Staff expenses | -0 | -0 | -0 | -4 | -0 | -0 | -0 | -26 | -46 | -37 | -29 | -4 | -26 | -4 |
| EBITDA | -141 | 137 | 136 | 71 | 53 | 128 | 129 | 66 | 39 | 99 | 465 | 523 | 549 | 675 |
| Depreciation & amort. | -1 | -1 | -1 | -0 | -0 | -0 | -13 | -13 | -13 | -13 | -27 | -169 | -9 | -30 |
| EBIT | -141 | 136 | 136 | 71 | 53 | 128 | 116 | 53 | 26 | 86 | 439 | 354 | 540 | 645 |
| Net financials | -57 | -59 | -59 | -47 | -9 | -29 | -84 | -12 | -13 | -13 | -52 | -251 | -269 | -202 |
| Profit before tax | -84 | 77 | 76 | 23 | 24 | 99 | 31 | 42 | 14 | 73 | 386 | 103 | 272 | 443 |
| Tax | -2 | -13 | -2 | -7 | 1 | 22 | 0 | 10 | 6 | 15 | 101 | 23 | 62 | 96 |
| Net profit | -83 | 90 | 78 | 30 | 22 | 77 | 1 | 29 | 8 | 48 | 290 | 80 | 210 | 347 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.779 | 2.843 | 2.899 | 2.900 | 2.925 | 3.008 | 3.099 | 3.095 | 3.347 | 2.909 | 6.479 | 7.173 | 6.957 | 6.923 |
| Equity | 642 | 732 | 810 | 840 | 863 | 939 | 953 | 1.014 | 1.243 | 1.097 | 1.234 | 1.168 | 1.257 | 1.542 |
| Long-term debt | -1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.384 | 1.443 | 1.366 | 1.290 | 1.215 | 4.866 | 5.661 | 5.450 | 5.106 |
| Short-term debt | -753 | 727 | 705 | 675 | 679 | 685 | 704 | 715 | 814 | 597 | 379 | 344 | 250 | 274 |
| Total debt | -2.137 | 2.111 | 2.089 | 2.059 | 2.063 | 2.069 | 2.146 | 2.081 | 2.104 | 1.812 | 5.245 | 6.005 | 5.700 | 5.380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 25.0% | 25.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Severine Neergaard Nielsen | Founder | 0 companies |