| Revenue | DKK 377K | +41% |
| EBITDA | DKK 377K | +41% |
| Net profit | DKK 283K | +47% |
| Total assets | DKK 8,3M | +1% |
| Equity | DKK 4,9M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 105 | 0 | 166 | 168 | 228 | 204 | 370 | 408 | 396 | 351 | 409 | 332 | 268 | 377 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -95 | -112 | 168 | 228 | 127 | 182 | 408 | 396 | 351 | 409 | 332 | 268 | 377 |
| Depreciation & amort. | 31 | 31 | 31 | -24 | -0 | -0 | -12 | -12 | -12 | -37 | -2 | -0 | -0 | -0 |
| EBIT | -35 | -126 | -143 | 144 | 228 | 127 | 170 | 396 | 384 | 315 | 407 | 332 | 268 | 377 |
| Net financials | -1.030 | -35 | -39 | -3 | 8 | -37 | -18 | -33 | -28 | -22 | -18 | -11 | -8 | -8 |
| Profit before tax | -1.090 | -161 | -183 | 111 | 202 | 90 | 152 | 363 | 356 | 292 | 389 | 321 | 260 | 369 |
| Tax | -10 | -34 | -0 | -0 | -19 | 22 | 35 | 81 | 82 | 63 | 92 | 75 | 67 | 86 |
| Net profit | -1.080 | -127 | -183 | 111 | 221 | 68 | 118 | 282 | 274 | 229 | 298 | 246 | 193 | 283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.233 | 3.045 | 3.028 | 3.027 | 5.881 | 8.551 | 8.497 | 8.524 | 8.496 | 8.778 | 8.363 | 8.325 | 8.184 | 8.253 |
| Equity | 611 | 626 | 443 | 554 | 2.897 | 2.966 | 3.083 | 3.365 | 3.639 | 3.868 | 4.166 | 4.412 | 4.605 | 4.888 |
| Long-term debt | 2.291 | 2.101 | 1.961 | 1.961 | 1.922 | 4.130 | 4.013 | 3.685 | 3.352 | 3.023 | 2.756 | 2.416 | 2.150 | 1.882 |
| Short-term debt | 297 | 318 | 624 | 512 | 482 | 880 | 867 | 941 | 973 | 1.361 | 916 | 970 | 902 | 955 |
| Total debt | 2.588 | 2.419 | 2.585 | 2.473 | 2.404 | 5.010 | 4.880 | 4.626 | 4.325 | 4.384 | 3.672 | 3.386 | 3.052 | 2.837 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØREN COPSØ Holding ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Copsø | Management | 0 companies |