| Revenue | DKK 31K | +168% |
| EBITDA | DKK 31K | +168% |
| Net profit | DKK -17K | +52% |
| Total assets | DKK 2,5M | -1% |
| Equity | DKK -1M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -26 | -28 | -41 | -28 | -37 | -33 | -32 | -15 | -5 | -12 | 12 | 12 | 31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -26 | -28 | -41 | -28 | -37 | -33 | -32 | -15 | -5 | -12 | 12 | 12 | 31 |
| Depreciation & amort. | 9 | -8 | -4 | -2 | -11 | -12 | -20 | -23 | -23 | -23 | -23 | -23 | -23 | -23 |
| EBIT | -18 | -34 | -32 | -43 | -39 | -49 | -54 | -56 | -38 | -29 | -35 | -11 | -12 | 8 |
| Net financials | -1 | -0 | 0 | -2 | -22 | -35 | -37 | -36 | -37 | -24 | -24 | -25 | -23 | -25 |
| Profit before tax | -19 | -34 | -32 | -46 | -61 | -85 | -91 | -92 | -76 | -53 | -59 | -36 | -35 | -17 |
| Tax | 191 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -210 | -34 | -32 | -46 | -61 | -85 | -91 | -92 | -76 | -53 | -59 | -36 | -35 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13 | 4 | 95 | 2.337 | 2.379 | 2.771 | 2.723 | 2.656 | 2.633 | 2.604 | 2.578 | 2.558 | 2.533 | 2.519 |
| Equity | -320 | -354 | -386 | -431 | -492 | -577 | -667 | -759 | -835 | -888 | -947 | -984 | -1.019 | -1.035 |
| Long-term debt | 0 | 0 | 0 | 1.345 | 1.345 | 2.023 | 2.023 | 2.023 | 2.023 | 2.023 | 2.023 | 2.023 | 2.023 | 2.023 |
| Short-term debt | 333 | 358 | 480 | 1.423 | 1.525 | 1.325 | 1.367 | 1.393 | 1.445 | 1.469 | 1.502 | 1.518 | 1.528 | 1.531 |
| Total debt | 333 | 358 | 480 | 2.768 | 2.870 | 3.348 | 3.390 | 3.416 | 3.468 | 3.492 | 3.525 | 3.541 | 3.551 | 3.554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2006 | — | — |
IS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOMO HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jørgensen | Management | 0 companies |
| Inez Søby Bukdahl | Management | 0 companies |
| Hans-Jørgen Hegelund Pedersen | Chairman | 0 companies |
| Lene Hansen | Chairman | 0 companies |
| Rasmus Lundorf Thusgaard | Board of Directors | 0 companies |
| Lone Blume | Board of Directors | 0 companies |
| Kristen Vangsø Laursen | Chairman | 0 companies |