| Revenue | DKK 657K | -41% |
| EBITDA | DKK 632K | -35% |
| Net profit | DKK 360K | -50% |
| Total assets | DKK 5,5M | +50% |
| Equity | DKK 2,4M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 397 | 261 | 892 | 164 | 37 | 2.216 | 2.171 | 1.007 | 281 | 9 | 409 | 1.112 | 657 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 397 | 261 | 892 | 164 | 37 | 2.207 | 2.171 | 1.007 | 281 | 59 | 459 | 974 | 632 |
| Depreciation & amort. | -12 | -12 | -14 | -18 | -16 | -16 | -16 | -16 | -6 | -0 | -3 | -24 | -96 |
| EBIT | 385 | 249 | 877 | 146 | 21 | 2.191 | 2.155 | 991 | 275 | 59 | 456 | 950 | 537 |
| Net financials | 23 | 24 | 32 | 25 | 4 | 16 | 31 | -24 | -30 | -43 | -23 | -22 | -75 |
| Profit before tax | 408 | 273 | 909 | 171 | 25 | 2.207 | 2.186 | 967 | 244 | 16 | 433 | 928 | 462 |
| Tax | 102 | 70 | 223 | 40 | 6 | 486 | 485 | 209 | 52 | -8 | 110 | 206 | 102 |
| Net profit | 306 | 204 | 687 | 131 | 20 | 1.721 | 1.701 | 758 | 192 | 25 | 323 | 723 | 360 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.129 | 547 | 1.624 | 581 | 465 | 2.500 | 4.161 | 2.081 | 2.323 | 2.167 | 2.704 | 3.685 | 5.523 |
| Equity | 817 | 420 | 1.107 | 338 | 357 | 1.921 | 822 | 780 | 972 | 997 | 1.320 | 2.042 | 2.403 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 311 | 126 | 517 | 243 | 107 | 578 | 3.337 | 1.301 | 1.351 | 1.170 | 1.360 | 1.642 | 3.120 |
| Total debt | 311 | 126 | 517 | 243 | 107 | 578 | 3.337 | 1.301 | 1.351 | 1.170 | 1.360 | 1.642 | 3.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Founder | Founder | 2005 | — | — |
SN Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SR Holding af 2019 ApS | Company | 100.0% | 100.0% | 2020 |
SL HOLDING AF 28.04.2004 ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Broberg Johansen | Founder | 0 companies |
| Søren Nystrøm Rasted | Management | 0 companies |