| Revenue | DKK 1,6M | +39% |
| EBITDA | DKK 280K | +310% |
| Net profit | DKK 192K | +7367% |
| Total assets | DKK 2,2M | +26% |
| Equity | DKK 1,6M | +14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.399 | 3.195 | 2.880 | 1.959 | 2.828 | 2.668 | 3.197 | 4.220 | 2.389 | 2.947 | 2.045 | 1.029 | 1.152 | 1.597 |
| Staff expenses | -2.302 | -2.976 | -2.966 | -1.620 | -2.001 | -2.038 | -2.175 | -2.322 | -1.878 | -2.123 | -1.880 | -1.456 | -1.084 | -1.317 |
| EBITDA | 97 | 219 | -86 | 340 | 827 | 630 | 1.022 | 1.898 | 511 | 804 | 165 | -427 | 68 | 280 |
| Depreciation & amort. | 57 | 109 | 92 | 56 | 48 | -53 | -53 | -95 | -74 | -86 | -114 | -97 | -53 | -36 |
| EBIT | 40 | 110 | -178 | 284 | 779 | 576 | 969 | 1.803 | 437 | 719 | 51 | -524 | 15 | 245 |
| Net financials | -120 | -48 | -41 | -37 | -19 | -4 | 5 | 13 | -1 | -3 | 3 | -4 | -19 | 1 |
| Profit before tax | -80 | 62 | -219 | 247 | 759 | 573 | 974 | 1.816 | 436 | 715 | 54 | -528 | -4 | 245 |
| Tax | -59 | 31 | -51 | 52 | 167 | 126 | 214 | 401 | 96 | 155 | 10 | -117 | -2 | 53 |
| Net profit | -21 | 31 | -168 | 195 | 592 | 446 | 760 | 1.414 | 340 | 560 | 43 | -411 | -3 | 192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.014 | 2.542 | 2.008 | 1.551 | 2.784 | 2.964 | 3.896 | 4.191 | 3.013 | 2.619 | 2.365 | 2.021 | 1.747 | 2.197 |
| Equity | 599 | 630 | 462 | 657 | 1.249 | 1.695 | 2.455 | 2.869 | 1.709 | 1.769 | 1.813 | 1.401 | 1.399 | 1.591 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.415 | 1.912 | 1.546 | 894 | 1.535 | 1.269 | 1.442 | 1.321 | 1.297 | 848 | 553 | 619 | 348 | 607 |
| Total debt | 1.415 | 1.912 | 1.546 | 894 | 1.535 | 1.269 | 1.442 | 1.321 | 1.297 | 848 | 553 | 619 | 348 | 607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2003 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
TC Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 | |
SCHNOR TRADING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Torben Christian Vang | Management | 0 companies |
| Frank Pedersen | Chairman | 0 companies |
| Knud Holm Hansen | Chairman | 0 companies |
| Lisbeth Petersen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Henrik Flach | Chairman | 0 companies |
| Lars Schrøder | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Martin Johan Justesen | Board of Directors | 0 companies |
| Jens Stoustrup | Board of Directors | 0 companies |
| Christian Bjørn | Board of Directors | 0 companies |