| Revenue | DKK -315K | -140% |
| EBITDA | DKK -315K | -150% |
| Net profit | DKK 1,7M | -68% |
| Total assets | DKK 54,5M | +0% |
| Equity | DKK 46,9M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | — | — | — | — | -24 | -40 | 2.051 | 2.613 | 390 | 297 | 786 | -315 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -100 | -300 | -160 | -160 | -0 |
| EBITDA | -14 | -62 | -18 | -16 | -43 | -32 | -24 | -40 | 1.851 | 2.513 | 90 | 137 | 626 | -315 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -23 | -26 | -131 | -180 | -178 | -173 |
| EBIT | -14 | -62 | -18 | -16 | -43 | -32 | -24 | -42 | 1.828 | 2.486 | -41 | -43 | 448 | -488 |
| Net financials | 965 | 2.844 | 4.774 | 2.088 | 33.413 | 6.332 | -869 | 5.613 | 5.493 | 23.474 | -10.603 | -1.396 | 4.885 | 2.228 |
| Profit before tax | 950 | 2.781 | 4.756 | 2.072 | 33.370 | 6.300 | -893 | 5.571 | 7.321 | 25.960 | -10.644 | -1.439 | 5.334 | 1.739 |
| Tax | 133 | 0 | 271 | 107 | 214 | 1.468 | -231 | 756 | 1.611 | 3.880 | -4 | -0 | -0 | 16 |
| Net profit | 817 | 2.781 | 4.484 | 1.965 | 33.156 | 4.832 | -662 | 4.814 | 5.710 | 22.080 | -10.640 | -1.439 | 5.334 | 1.724 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.773 | 14.404 | 16.305 | 15.519 | 44.376 | 49.045 | 45.437 | 50.364 | 69.882 | 90.757 | 76.953 | 60.903 | 54.368 | 54.526 |
| Equity | 9.761 | 10.384 | 12.186 | 11.971 | 44.173 | 47.601 | 45.415 | 50.080 | 55.639 | 77.560 | 66.759 | 55.321 | 48.654 | 46.878 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.329 | 3.743 | 3.513 | 3.284 | 3.117 | 2.932 |
| Short-term debt | 13 | 4.020 | 4.120 | 3.547 | 203 | 1.444 | 22 | 280 | 8.908 | 9.450 | 6.680 | 2.298 | 2.598 | 4.717 |
| Total debt | 13 | 4.020 | 4.120 | 3.547 | 203 | 1.444 | 22 | 280 | 14.237 | 13.193 | 10.193 | 5.582 | 5.714 | 7.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Severas ApS | Company | 66.7% | 66.7% | 2022 |
Purus Invest ApS | Company | 15.0% | 15.0% | 2022 |
4mb ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 15.0% | 0.0% | 2011 | |
| Individual | 15.0% | 0.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jensen Brønd | Management | 0 companies |