| Revenue | DKK 10,2M | -7% |
| EBITDA | DKK 1,4M | +625% |
| Net profit | DKK 979K | +589% |
| Total assets | DKK 5,4M | +35% |
| Equity | DKK 1,7M | +137% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 15.590 | 16.349 | 13.669 | 11.000 | 10.192 |
| Staff expenses | -13.321 | -12.577 | -12.134 | -10.808 | -8.801 |
| EBITDA | 2.259 | 3.772 | 1.535 | 192 | 1.390 |
| Depreciation & amort. | -169 | -88 | -200 | -360 | -14 |
| EBIT | 2.091 | 3.683 | 1.334 | -168 | 1.377 |
| Net financials | -81 | -96 | -107 | -88 | -120 |
| Profit before tax | 2.010 | 3.592 | 1.249 | -257 | 1.257 |
| Tax | 442 | 790 | 275 | -56 | 278 |
| Net profit | 1.567 | 2.802 | 974 | -200 | 979 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 11.631 | 12.583 | 6.073 | 3.985 | 5.385 |
| Equity | 4.638 | 5.440 | 2.413 | 713 | 1.692 |
| Long-term debt | 300 | 756 | 238 | 0 | 338 |
| Short-term debt | 6.646 | 6.306 | 3.303 | 3.172 | 3.316 |
| Total debt | 6.946 | 7.062 | 3.542 | 3.172 | 3.654 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SR Management | Management | 2026 |
| Former (2) | ||
BC Management | Management | 2004 – 2006 |
EP Management | Management | 2002 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2006 – 2024 | |
| Board of Directors | 2002 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Clausen | Management | 0 companies |
| Shahzad Riaz | Management | 0 companies |
| Erling Petersen | Management | 0 companies |
| Johnny Madsen | Chairman | 0 companies |
| Kim Clausen | Board of Directors | 0 companies |