| Revenue | DKK -91K | +45% |
| EBITDA | DKK -91K | -45% |
| Net profit | DKK 252K | +28% |
| Total assets | DKK 12,3M | +2% |
| Equity | DKK 12,2M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -135 | -62 | -22 | -29 | -98 | -125 | -17 | -30 | -128 | -167 | -96 | -62 | -91 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -135 | 16 | -22 | -29 | -98 | -181 | -17 | -30 | -128 | -167 | -96 | -62 | -91 |
| Depreciation & amort. | -186 | 39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -321 | -23 | -22 | -29 | -98 | -181 | -17 | -30 | -128 | -167 | -96 | -62 | -91 |
| Net financials | 463 | 1.371 | 869 | 1.754 | -148 | 12.018 | 2.926 | 284 | 1.301 | 1.708 | -615 | 269 | 375 |
| Profit before tax | 142 | 1.348 | 847 | 1.724 | -287 | 11.837 | 2.909 | 254 | 1.174 | 1.541 | -711 | 207 | 284 |
| Tax | -30 | 27 | 134 | 213 | -89 | 26 | 168 | 56 | 243 | 296 | -203 | 10 | 33 |
| Net profit | 172 | 1.321 | 713 | 1.512 | -197 | 11.812 | 2.740 | 199 | 930 | 1.245 | -508 | 197 | 252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.653 | 20.975 | 21.680 | 23.405 | 23.053 | 34.816 | 14.715 | 14.851 | 15.691 | 16.862 | 16.278 | 12.050 | 12.265 |
| Equity | 19.147 | 20.945 | 21.658 | 23.170 | 22.973 | 34.785 | 14.577 | 14.776 | 15.645 | 16.812 | 16.226 | 12.007 | 12.197 |
| Long-term debt | 396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30 | 30 | 22 | 235 | 80 | 32 | 137 | 75 | 46 | 50 | 52 | 44 | 68 |
| Total debt | 426 | 30 | 22 | 235 | 80 | 32 | 137 | 75 | 46 | 50 | 52 | 44 | 68 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
Brook Capital Management ApS | Company | 25.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Hougaard | Management | 0 companies |
| Marianne Tess Hougaard | Board of Directors | 0 companies |