| Revenue | DKK 472K | -64% |
| EBITDA | DKK 154K | -37% |
| Net profit | DKK 11K | -86% |
| Total assets | DKK 6,1M | +172% |
| Equity | DKK 530K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 534 | 500 | 633 | 540 | 1.176 | 981 | 651 | 649 | 1.388 | 1.703 | 1.429 | 1.327 | 472 |
| Staff expenses | -11 | -472 | -433 | -568 | -426 | -1.033 | -785 | -561 | -557 | -1.098 | -1.512 | -1.252 | -1.082 | -318 |
| EBITDA | -17 | 62 | 67 | 65 | 79 | 98 | 143 | 89 | 92 | 290 | 191 | 177 | 245 | 154 |
| Depreciation & amort. | -12 | -26 | -20 | -31 | -62 | -73 | -82 | -82 | -70 | -77 | -125 | -125 | -134 | -87 |
| EBIT | -29 | 36 | 48 | 34 | 17 | 25 | 61 | 7 | 22 | 212 | 66 | 52 | 111 | 67 |
| Net financials | -15 | -11 | -12 | -9 | -8 | -5 | -10 | -7 | -7 | -48 | -13 | -5 | -3 | -52 |
| Profit before tax | -44 | 25 | 36 | 25 | 9 | 19 | 51 | 0 | 15 | 164 | 53 | 47 | 108 | 15 |
| Tax | -10 | 8 | 11 | 11 | -1 | 5 | 11 | 0 | 3 | 36 | 12 | 11 | 24 | 4 |
| Net profit | -34 | 17 | 25 | 14 | 10 | 14 | 40 | 0 | 11 | 128 | 41 | 36 | 84 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.745 | 4.615 | 2.662 | 6.934 | 5.725 | 2.671 | 1.348 | 5.675 | 2.919 | 23.046 | 83.682 | 1.827 | 2.238 | 6.093 |
| Equity | 88 | 115 | 139 | 154 | 163 | 178 | 217 | 217 | 229 | 357 | 398 | 434 | 518 | 530 |
| Long-term debt | 0 | 8 | 12 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.657 | 4.492 | 2.511 | 6.770 | 5.560 | 2.493 | 1.121 | 5.444 | 2.677 | 22.678 | 83.276 | 1.393 | 1.720 | 5.564 |
| Total debt | 2.657 | 4.500 | 2.522 | 6.781 | 5.560 | 2.493 | 1.121 | 5.444 | 2.677 | 22.678 | 83.276 | 1.393 | 1.720 | 5.564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Management | Management | 2005 | — | — |
JD Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D & B HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Digmann Due | Management | 0 companies |
| Jesper Daugaard Buhl | Management | 0 companies |