| Revenue | DKK 5M | -9% |
| EBITDA | DKK -395K | -138% |
| Net profit | DKK -403K | -154% |
| Total assets | DKK 2,1M | -29% |
| Equity | DKK 514K | -58% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 952 | 982 | 2.351 | 1.459 | 2.871 | 3.242 | 2.098 | 2.386 | 3.410 | 2.758 | 4.024 | 5.446 | 4.974 |
| Staff expenses | -1.146 | -707 | -1.511 | -1.271 | -1.947 | -2.675 | -2.662 | -2.387 | -2.291 | -2.572 | -3.246 | -4.403 | -5.369 |
| EBITDA | -194 | 275 | 840 | 188 | 924 | 465 | -564 | -0 | 1.119 | 186 | 778 | 1.043 | -395 |
| Depreciation & amort. | -22 | -79 | -48 | -24 | -30 | -27 | -27 | -41 | -66 | -64 | -54 | -35 | -40 |
| EBIT | -216 | 197 | 792 | 164 | 894 | 438 | -591 | -41 | 1.053 | 123 | 725 | 1.008 | -435 |
| Net financials | -232 | -189 | -168 | -117 | -125 | -114 | -134 | -160 | -124 | -22 | -51 | -39 | -72 |
| Profit before tax | -448 | 7 | 624 | 48 | 768 | 324 | -725 | -201 | 930 | 100 | 673 | 970 | -507 |
| Tax | -47 | -0 | -0 | -0 | -0 | -186 | -159 | -44 | 205 | 23 | 155 | 217 | -104 |
| Net profit | -401 | 7 | 624 | 48 | 768 | 510 | -565 | -157 | 725 | 78 | 519 | 753 | -403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.226 | 652 | 981 | 953 | 2.130 | 3.872 | 2.855 | 1.898 | 1.958 | 1.943 | 1.961 | 2.950 | 2.105 |
| Equity | -2.125 | -2.117 | -1.494 | -1.446 | -678 | -167 | -733 | -890 | -132 | -54 | 464 | 1.217 | 514 |
| Long-term debt | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.312 | 2.769 | 2.474 | 2.399 | 2.808 | 4.040 | 3.588 | 2.788 | 2.090 | 1.997 | 1.496 | 1.716 | 1.591 |
| Total debt | 3.350 | 2.769 | 2.474 | 2.399 | 2.808 | 4.040 | 3.588 | 2.788 | 2.090 | 1.997 | 1.496 | 1.716 | 1.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SØ Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LSØ HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
Nicolai Østergaard Holding ApS | Company | 33.3% | 33.3% | 2022 |
Mathias Trøllund Schmidt Holding ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Østergaard | Management | 0 companies |