| Revenue | DKK -14K | -103% |
| EBITDA | DKK -14K | +85% |
| Net profit | DKK -11K | +84% |
| Total assets | DKK 531 | -100% |
| Equity | DKK -68K | -20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.576 | 796 | 1.450 | — | 1.519 | 1.689 | 3.199 | 1.610 | 890 | 832 | 290 | 470 | -14 |
| Staff expenses | -1.285 | -966 | -1.083 | -0 | -659 | -857 | -1.059 | -951 | -810 | -321 | -445 | -559 | -0 |
| EBITDA | 26 | -170 | 367 | 0 | 860 | 832 | 2.140 | 658 | 80 | 512 | -155 | -89 | -14 |
| Depreciation & amort. | -159 | -143 | -29 | -0 | -16 | -16 | -16 | -16 | -16 | -0 | -0 | -0 | -0 |
| EBIT | -133 | -313 | 338 | 0 | 844 | 816 | 2.124 | 642 | 64 | 512 | -155 | -89 | -14 |
| Net financials | -89 | -72 | -67 | 0 | 0 | -20 | -135 | -130 | -19 | -12 | 2 | -1 | -1 |
| Profit before tax | -44 | -385 | 271 | 0 | 797 | 797 | 1.990 | 513 | 45 | 499 | -153 | -89 | -14 |
| Tax | -14 | -96 | 60 | -0 | 179 | 179 | 442 | 119 | 15 | 5 | -32 | -19 | -3 |
| Net profit | -30 | -289 | 211 | 0 | 618 | 618 | 1.548 | 394 | 30 | 494 | -120 | -70 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.066 | 1.758 | 2.040 | 0 | 2.593 | 4.505 | 12.943 | 2.534 | 2.404 | 1.538 | 236 | 165 | 1 |
| Equity | 295 | 6 | 217 | 0 | 749 | 818 | 2.006 | 899 | 629 | 724 | 13 | -57 | -68 |
| Long-term debt | -1.037 | 717 | 661 | 0 | 605 | 575 | 546 | 517 | 488 | 0 | 0 | 0 | 0 |
| Short-term debt | -457 | 854 | 920 | 0 | 976 | 2.820 | 10.090 | 849 | 997 | 629 | 66 | 221 | 68 |
| Total debt | -1.494 | 1.571 | 1.582 | 0 | 1.581 | 3.395 | 10.635 | 1.365 | 1.485 | 629 | 66 | 221 | 68 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2005 | — | — |
KK Management | Management | 2005 | — | — |
VH Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKOVFO HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Max Husum Sonne | Management | 0 companies |
| Kasper Kuntz Skovfo | Management | 0 companies |
| Verner Hvass Bendixen | Management | 0 companies |