| Revenue | DKK 278K | -45% |
| EBITDA | DKK 67K | -76% |
| Net profit | DKK 24K | -86% |
| Total assets | DKK 157K | -24% |
| Equity | DKK 67K | +57% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 442 | 358 | 1.174 | 1.276 | 1.364 | 1.674 | 1.508 | 822 | 1.303 | 0 | 507 | 197 | 502 | 278 |
| Staff expenses | -319 | -269 | -311 | -472 | -526 | -644 | -548 | -542 | -775 | -568 | -525 | -330 | -221 | -211 |
| EBITDA | 123 | 89 | 864 | 804 | 838 | 1.014 | 830 | 281 | 501 | 163 | -18 | -147 | 281 | 67 |
| Depreciation & amort. | -60 | -73 | -32 | -44 | -127 | -102 | -74 | -74 | -94 | -112 | -120 | -58 | -58 | -39 |
| EBIT | 63 | 16 | 831 | 759 | 711 | 912 | 756 | 207 | 406 | 51 | -138 | -205 | 223 | 29 |
| Net financials | -13 | -15 | 23 | 46 | 45 | -28 | -90 | -14 | -0 | -14 | -12 | -12 | -8 | 3 |
| Profit before tax | 50 | 1 | 854 | 805 | 756 | 884 | 667 | 193 | 406 | 37 | -150 | -217 | 215 | 31 |
| Tax | -0 | -0 | 181 | 182 | 167 | 195 | 189 | 43 | 90 | 8 | -33 | -48 | 48 | 7 |
| Net profit | 50 | 1 | 672 | 624 | 589 | 688 | 477 | 151 | 316 | 29 | -117 | -169 | 167 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 601 | 459 | 1.639 | 2.365 | 1.340 | 4.020 | 1.827 | 1.532 | 1.364 | 1.244 | 415 | 193 | 205 | 157 |
| Equity | 124 | 124 | 796 | 820 | 810 | 898 | 725 | 406 | 452 | 161 | 44 | -125 | 42 | 67 |
| Long-term debt | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 477 | 335 | 842 | 1.541 | 530 | 3.122 | 1.092 | 1.104 | 887 | 1.060 | 358 | 318 | 163 | 90 |
| Total debt | 477 | 335 | 842 | 1.541 | 530 | 3.122 | 1.092 | 1.104 | 887 | 1.060 | 358 | 318 | 163 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØREN KALHAVE HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kalhave | Management | 0 companies |