| Revenue | DKK 2,1M | +71% |
| EBITDA | DKK 109K | +113% |
| Net profit | DKK -67K | +93% |
| Total assets | DKK 12,8M | +1% |
| Equity | DKK -566K | -13% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.237 | 1.294 | 1.368 | 1.415 | 395 | 1.669 | 1.625 | 2.368 | 2.350 | 2.365 | 1.873 | 1.207 | 2.067 |
| Staff expenses | -1.039 | -1.030 | -1.180 | -1.191 | -1.290 | -1.378 | -1.592 | -2.077 | -2.111 | -2.311 | -1.982 | -1.944 | -1.957 |
| EBITDA | 198 | 264 | 187 | 224 | -895 | 291 | 33 | 291 | 238 | 54 | -108 | -836 | 109 |
| Depreciation & amort. | 44 | -43 | -43 | -30 | -36 | -75 | -108 | -110 | -101 | -77 | -41 | -8 | -6 |
| EBIT | 154 | 220 | 144 | 194 | -931 | 216 | -75 | 181 | 138 | -23 | -150 | -844 | 103 |
| Net financials | -30 | -61 | -49 | -81 | -93 | -96 | -108 | -121 | -105 | -122 | -169 | -150 | -170 |
| Profit before tax | 124 | 160 | 95 | 113 | -1.027 | 119 | -183 | 59 | 33 | -145 | -319 | -994 | -67 |
| Tax | 28 | 37 | 21 | 15 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 96 | 122 | 74 | 98 | -1.023 | 119 | -183 | 59 | 33 | -145 | -319 | -994 | -67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.477 | 3.736 | 3.626 | 4.683 | 4.140 | 7.897 | 9.893 | 10.146 | 11.332 | 12.979 | 13.300 | 12.563 | 12.751 |
| Equity | 1.660 | 1.782 | 1.856 | 1.954 | 930 | 1.050 | 867 | 926 | 959 | 814 | 495 | -499 | -566 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 836 | 0 | 0 | 0 |
| Short-term debt | 1.817 | 1.954 | 1.770 | 2.726 | 3.209 | 6.847 | 9.026 | 9.220 | 10.373 | 11.330 | 12.805 | 13.062 | 13.317 |
| Total debt | 1.817 | 1.954 | 1.770 | 2.726 | 3.209 | 6.847 | 9.026 | 9.220 | 10.373 | 12.165 | 12.805 | 13.062 | 13.317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2006 | — | — |
PB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVEA DAN-ANTIC ApS | Company | 50.0% | 50.0% | 2006 |
PERNILLE BüLOW HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Nickola Monterossi Munch | Management | 0 companies |
| Pernille Bülow Munch | Management | 0 companies |