| Revenue | DKK 2,4M | -15% |
| EBITDA | DKK 18K | -94% |
| Net profit | DKK -39K | -120% |
| Total assets | DKK 4,5M | -14% |
| Equity | DKK 957K | -13% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.050 | 2.876 | 2.859 | 2.835 | 2.409 |
| Staff expenses | -1.830 | -2.034 | -2.225 | -2.540 | -2.391 |
| EBITDA | 1.220 | 842 | 633 | 305 | 18 |
| Depreciation & amort. | 34 | 34 | 54 | 63 | 66 |
| EBIT | 1.186 | 808 | 579 | 242 | -48 |
| Net financials | -14 | 406 | 11 | -12 | 1 |
| Profit before tax | 1.172 | 1.213 | 590 | 230 | -47 |
| Tax | 261 | 189 | 129 | -0 | -0 |
| Net profit | 911 | 1.024 | 460 | 191 | -39 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.286 | 5.123 | 5.096 | 5.221 | 4.491 |
| Equity | 1.421 | 1.645 | 1.255 | 1.096 | 957 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.865 | 3.478 | 3.840 | 4.126 | 3.534 |
| Total debt | 2.865 | 3.478 | 3.840 | 4.126 | 3.534 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SO Management | Management | 2012 |
| Former (3) | ||
TW Management | Management | 2009 – 2012 |
PM Management | Management | 2006 – 2009 |
JH Management | Management | 2006 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2006 – 2009 | |
| Chairman | 2006 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Wind Stokbæk | Management | 0 companies |
| Peter Mollerup | Management | 0 companies |
| Simon Overgaard | Management | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Kim Gaedt | Chairman | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |