| Revenue | DKK 91K | -64% |
| EBITDA | DKK -69K | -198% |
| Net profit | DKK -72K | -252% |
| Total assets | DKK 599K | -24% |
| Equity | DKK 556K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | 44 | 77 | -56 | 13 | 67 | 144 | 180 | 272 | 280 | 344 | 250 | 254 | 91 |
| Staff expenses | -4 | -4 | -4 | -0 | -0 | -53 | -119 | -91 | -213 | -238 | -216 | -203 | -190 | -160 |
| EBITDA | -56 | 40 | 73 | -35 | 12 | 14 | 26 | 89 | 59 | 41 | 128 | 52 | 70 | -69 |
| Depreciation & amort. | -9 | 9 | -9 | -0 | -2 | -3 | -3 | -3 | -3 | -3 | -15 | 2 | 3 | -3 |
| EBIT | -65 | 31 | 64 | -35 | 11 | 10 | 22 | 86 | 56 | 38 | 113 | 49 | 67 | -72 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -0 | -4 | -4 | -8 | -8 | -12 | -6 | -7 | -1 |
| Profit before tax | -34 | 31 | 64 | -35 | 11 | 10 | 18 | 82 | 47 | 30 | 102 | 44 | 60 | -73 |
| Tax | 16 | 7 | 17 | 11 | 3 | 2 | 4 | 18 | 10 | 7 | 25 | 9 | 13 | -1 |
| Net profit | -49 | 24 | 48 | -46 | 8 | 8 | 14 | 64 | 37 | 23 | 76 | 35 | 47 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 387 | 400 | 714 | 758 | 467 | 544 | 535 | 492 | 787 | 709 | 866 | 734 | 784 | 599 |
| Equity | 290 | 314 | 362 | 316 | 324 | 332 | 346 | 410 | 447 | 470 | 546 | 581 | 628 | 556 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 97 | 85 | 353 | 442 | 143 | 211 | 189 | 79 | 337 | 236 | 318 | 151 | 155 | 43 |
| Total debt | 97 | 85 | 353 | 442 | 143 | 211 | 189 | 79 | 337 | 236 | 318 | 151 | 155 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Ravn | Founder | 0 companies |