| Revenue | DKK 1,8M | -23% |
| EBITDA | DKK 870K | -49% |
| Net profit | DKK -3,2M | -172% |
| Total assets | DKK 75,5M | +43% |
| Equity | DKK 19M | +166% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.243 | — | 15.279 | 10.483 | 7.984 | 5.902 | 4.669 | 5.095 | 4.691 | 3.694 | 3.147 | 3.900 | 2.358 | 1.815 |
| Staff expenses | -1.161 | -0 | -1.155 | -1.171 | -1.175 | -346 | -123 | -50 | -0 | -1.000 | -0 | -0 | -639 | -945 |
| EBITDA | -3.350 | 30 | 7.928 | 9.312 | 6.809 | 5.556 | 4.546 | 5.045 | 4.691 | 2.694 | 3.147 | 3.900 | 1.719 | 870 |
| Depreciation & amort. | -119 | -30 | -36 | -31 | -32 | -56 | -56 | -59 | -59 | -199 | -662 | -817 | -963 | -1.989 |
| EBIT | -3.469 | 0 | 7.892 | 9.281 | 6.777 | 5.500 | 4.490 | 4.986 | 4.633 | 2.496 | 2.485 | 3.083 | 756 | -1.119 |
| Net financials | -12.768 | 0 | -21.993 | -423 | -1.684 | -47 | 103 | 75 | -143 | -217 | -407 | -1.910 | -2.012 | -2.045 |
| Profit before tax | -1.142 | 0 | -14.100 | 8.859 | 5.093 | 5.454 | 4.593 | 5.061 | 4.489 | 2.278 | 2.077 | 1.173 | -1.256 | -3.164 |
| Tax | -3.758 | -0 | -951 | 1.157 | 681 | 1.269 | 1.011 | 1.173 | 1.058 | 470 | 604 | 262 | -93 | -0 |
| Net profit | 2.616 | 0 | -13.149 | 7.702 | 4.412 | 4.185 | 3.583 | 3.889 | 3.432 | 1.808 | 1.474 | 910 | -1.163 | -3.164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94.351 | 0 | 80.660 | 13.579 | 8.240 | 4.984 | 5.902 | 6.279 | 9.798 | 19.861 | 39.005 | 50.158 | 52.703 | 75.528 |
| Equity | 54.262 | 0 | 46.915 | 9.076 | 5.786 | 4.442 | 4.025 | 4.414 | 4.095 | 5.904 | 7.378 | 8.288 | 7.125 | 18.960 |
| Long-term debt | -39.236 | 0 | 29.074 | 0 | 0 | 0 | 0 | 0 | 3.990 | 10.668 | 26.568 | 33.283 | 32.671 | 47.657 |
| Short-term debt | -853 | 0 | 4.671 | 4.504 | 2.454 | 542 | 1.877 | 1.865 | 1.713 | 3.289 | 5.060 | 8.586 | 12.907 | 8.910 |
| Total debt | -40.089 | 0 | 33.745 | 4.504 | 2.454 | 542 | 1.877 | 1.865 | 5.703 | 13.957 | 31.627 | 41.869 | 45.578 | 56.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CASHOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Hørup | Management | 0 companies |