| Revenue | DKK -7K | +1% |
| EBITDA | DKK -7K | -1% |
| Net profit | DKK -7K | -1% |
| Total assets | DKK 287K | +0% |
| Equity | DKK 138K | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 604 | 140 | 183 | 7 | 8 | -25 | -7 | -16 | -11 | -11 | -13 | -7 | -7 |
| Staff expenses | -310 | -128 | -116 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 294 | 12 | 68 | 7 | 8 | -25 | -7 | -16 | -11 | -11 | -13 | -7 | -7 |
| Depreciation & amort. | -34 | -40 | -21 | -19 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 260 | -28 | 47 | -13 | -8 | -25 | -7 | -16 | -11 | -11 | -13 | -7 | -7 |
| Net financials | 5 | -5 | -1 | 10 | 11 | 1 | 9 | 0 | -0 | -0 | -0 | -0 | -0 |
| Profit before tax | 265 | -33 | 46 | -2 | 2 | -25 | 2 | -16 | -11 | -11 | -13 | -7 | -7 |
| Tax | 67 | -5 | 12 | 0 | -2 | -5 | 10 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 198 | -28 | 34 | -2 | 4 | -19 | -8 | -16 | -11 | -11 | -13 | -7 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 682 | 315 | 380 | 348 | 362 | 329 | 302 | 288 | 294 | 288 | 195 | 287 | 287 |
| Equity | 323 | 195 | 229 | 226 | 231 | 211 | 203 | 187 | 176 | 165 | 152 | 145 | 138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 350 | 117 | 151 | 121 | 132 | 117 | 98 | 101 | 118 | 123 | 43 | 142 | 149 |
| Total debt | 350 | 117 | 151 | 121 | 132 | 117 | 98 | 101 | 118 | 123 | 43 | 142 | 149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 2006 | — | — |
SK Management | Management | 2009 | — | — |
JH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SUSANNE ARVAD HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
Stormpine ApS | Company | 33.3% | 33.3% | 2018 |
METS ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Olsen | Management | 0 companies |
| Susanne Kathlin Arvad Hansen | Management | 0 companies |
| Jesper Horsmark | Management | 0 companies |
| Bo Hald Bredahl Eriksen | Board of Directors | 0 companies |
| Martin Falslev Andersen | Board of Directors | 0 companies |
| Kamran Jamshidi | Board of Directors | 0 companies |
| Kristian Humle Lauritsen | Board of Directors | 0 companies |