| Revenue | DKK -14K | — |
| EBITDA | DKK -14K | -3% |
| Net profit | DKK 768K | +106% |
| Total assets | DKK 1,7M | +79% |
| Equity | DKK 1,5M | +112% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 427 | 302 | 127 | 724 | -16 | -42 | -24 | 48 | -7 | -3 | -11 | -14 | — | -14 |
| Staff expenses | -0 | -0 | -133 | -512 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51 | 61 | -6 | 212 | -16 | -42 | -24 | 48 | -7 | -3 | -11 | -14 | -14 | -14 |
| Depreciation & amort. | -0 | -0 | -8 | -8 | 14 | -18 | -6 | -6 | -6 | -6 | -0 | -0 | -0 | -0 |
| EBIT | 51 | 61 | -14 | 205 | -30 | -61 | -29 | 42 | -12 | -8 | -11 | -14 | -14 | -14 |
| Net financials | -48 | -30 | -35 | -39 | -15 | 98 | -397 | 145 | 64 | 26 | 469 | 144 | 409 | 1.006 |
| Profit before tax | 3 | 32 | -48 | 166 | -45 | 37 | -426 | 187 | 52 | 17 | 458 | 130 | 395 | 992 |
| Tax | -0 | -0 | -100 | -157 | -6 | 10 | -0 | 43 | 16 | 6 | 104 | 29 | 23 | 223 |
| Net profit | 3 | 32 | 52 | 322 | -39 | 27 | -426 | 144 | 36 | 11 | 354 | 101 | 373 | 768 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48 | 46 | 135 | 1.053 | 309 | 353 | 270 | 228 | 206 | 194 | 509 | 541 | 946 | 1.692 |
| Equity | -618 | -586 | -534 | -212 | 65 | 92 | -333 | -190 | -154 | -143 | 211 | 312 | 685 | 1.454 |
| Long-term debt | 300 | 300 | 309 | 298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 366 | 332 | 360 | 967 | 244 | 261 | 287 | 250 | 265 | 277 | 298 | 229 | 261 | 239 |
| Total debt | 666 | 632 | 669 | 1.265 | 244 | 261 | 287 | 250 | 265 | 277 | 298 | 229 | 261 | 239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Audit | Audit | 2003 | — | — |
ES Management | Management | 2016 | — | — |
VS Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHIØNNING DAHL CHRISTENSEN ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Jensen | Audit | 0 companies |
| Erik Sjørring Dahl | Management | 0 companies |
| Vibeke Schiønning Dahl | Chief Executive Officer | 0 companies |
| Per Lange | Board of Directors | 0 companies |
| Jørgen Bo Fensbæk | Board of Directors | 0 companies |
| Esben Ladegaard Thorsen | Board of Directors | 0 companies |