| Revenue | DKK 1M | -327% |
| EBITDA | DKK 1M | +327% |
| Net profit | DKK 1,6M | +16272% |
| Total assets | DKK 3,8M | +37% |
| Equity | DKK 3,5M | +41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -364 | 156 | 181 | -9 | 522 | -38 | 31 | -543 | 23 | 504 | -443 | 1.005 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.033 | -364 | 156 | 181 | -9 | 522 | -38 | 31 | -543 | 23 | 504 | -443 | 1.005 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.033 | -364 | 156 | 181 | -9 | 522 | -38 | 31 | -543 | 23 | 504 | -443 | 1.005 |
| Net financials | -126 | 325 | 197 | 181 | 181 | 228 | 225 | 222 | 198 | 211 | 218 | 68 | 602 |
| Profit before tax | 1.187 | -40 | 353 | 362 | 172 | 750 | 187 | 253 | -345 | 234 | 722 | -375 | 1.607 |
| Tax | 22 | 44 | 47 | 41 | 39 | 49 | 48 | 47 | 41 | 45 | 46 | -365 | 13 |
| Net profit | 1.165 | -84 | 306 | 321 | 134 | 701 | 139 | 206 | -386 | 190 | 676 | -10 | 1.593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.600 | 3.077 | 2.961 | 3.080 | 3.028 | 3.469 | 3.393 | 3.345 | 2.988 | 2.969 | 3.451 | 2.782 | 3.805 |
| Equity | 1.649 | 1.468 | 1.675 | 1.896 | 1.929 | 2.427 | 2.460 | 2.528 | 2.024 | 2.090 | 2.634 | 2.492 | 3.515 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.952 | 1.610 | 1.285 | 1.184 | 1.099 | 1.042 | 934 | 818 | 964 | 879 | 817 | 289 | 290 |
| Total debt | 1.952 | 1.610 | 1.285 | 1.184 | 1.099 | 1.042 | 934 | 818 | 964 | 879 | 817 | 289 | 290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Audit | Audit | 2005 | — | — |
JK Founder | Founder | 2005 | — | — |
SB Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2005 | |
| Individual | 15.0% | 15.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Pedersen | Audit | 0 companies |
| John Kennet Nielsen | Founder | 0 companies |
| Susan Bøgeskov Nielsen | Founder | 0 companies |
| Benjamin Otto | Board of Directors | 0 companies |