| Revenue | DKK 1,2M | +83% |
| EBITDA | DKK -529K | +70% |
| Net profit | DKK -493K | +66% |
| Total assets | DKK 5,2M | +12% |
| Equity | DKK 2,9M | -6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.268 | 8.659 | 7.010 | 12.612 | 16.478 | 15.254 | 12.444 | 10.615 | 5.394 | 2.481 | 2.129 | 1.271 | 678 | 1.238 |
| Staff expenses | -6.274 | -6.263 | -5.329 | -6.269 | -8.268 | -7.881 | -7.419 | -7.432 | -4.714 | -2.790 | -2.478 | -3.036 | -2.452 | -1.767 |
| EBITDA | 2.993 | 2.395 | 1.682 | 6.343 | 8.210 | 7.373 | 5.024 | 3.183 | 680 | -322 | -405 | -1.765 | -1.775 | -529 |
| Depreciation & amort. | -793 | -472 | -616 | -356 | -506 | -576 | -592 | -487 | -449 | -163 | -137 | -149 | -35 | -29 |
| EBIT | 2.200 | 1.923 | 1.066 | 5.987 | 7.704 | 6.797 | 4.432 | 2.695 | 231 | -485 | -542 | -1.914 | -1.809 | -558 |
| Net financials | -176 | 168 | 536 | 208 | -78 | -95 | -137 | -1 | -26 | -35 | -58 | -213 | -71 | -70 |
| Profit before tax | 2.024 | 2.091 | 1.602 | 6.195 | 7.625 | 6.702 | 4.295 | 2.694 | 205 | -520 | -600 | -2.127 | -1.881 | -628 |
| Tax | 525 | 537 | 406 | 1.461 | 1.683 | 1.487 | 938 | 598 | 48 | -114 | -130 | -467 | -411 | -136 |
| Net profit | 1.499 | 1.554 | 1.197 | 4.734 | 5.942 | 5.215 | 3.357 | 2.096 | 156 | -405 | -470 | -1.659 | -1.469 | -493 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.284 | 15.318 | 13.889 | 20.772 | 23.705 | 22.277 | 15.774 | 9.934 | 6.291 | 6.554 | 9.896 | 6.426 | 4.633 | 5.176 |
| Equity | 4.687 | 4.240 | 3.937 | 7.571 | 8.813 | 8.128 | 6.285 | 5.081 | 3.238 | 2.682 | 2.212 | 3.553 | 3.083 | 2.891 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.547 | 10.982 | 9.897 | 13.085 | 14.754 | 14.006 | 9.332 | 4.698 | 2.932 | 3.751 | 7.620 | 2.873 | 1.550 | 2.285 |
| Total debt | 10.547 | 10.982 | 9.897 | 13.085 | 14.754 | 14.006 | 9.332 | 4.698 | 2.932 | 3.751 | 7.620 | 2.873 | 1.550 | 2.285 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2003 | — | — |
OM Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANESØ ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Christoffer Danesø | Management | 0 companies |
| Ole Meisner | Founder | 0 companies |