| Revenue | DKK 1,8M | -51% |
| EBITDA | DKK -2,6M | -986% |
| Net profit | DKK -3,4M | -441% |
| Total assets | DKK 6,7M | +9% |
| Equity | DKK 3,8M | -1% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 413 | 14 | 388 | 1.096 | 1.306 | 1.914 | 1.907 | 2.610 | 1.630 | 4.204 | 4.591 | 3.703 | 1.799 |
| Staff expenses | -77 | -88 | -549 | -653 | -1.126 | -1.172 | -1.986 | -1.973 | -1.995 | -1.765 | -2.435 | -3.413 | -4.374 |
| EBITDA | 336 | -74 | -162 | 443 | 176 | 742 | -79 | 637 | -365 | 2.439 | 2.156 | 290 | -2.575 |
| Depreciation & amort. | -2 | -42 | -92 | -222 | -382 | -527 | -593 | -507 | -762 | -881 | -937 | -1.068 | -1.301 |
| EBIT | 333 | -116 | -253 | 221 | -206 | 215 | -672 | 130 | -1.127 | 1.558 | 1.219 | -778 | -3.876 |
| Net financials | -6 | -6 | -3 | 16 | 1 | -3 | -2 | -1 | 6 | -12 | -19 | -18 | -11 |
| Profit before tax | 327 | -122 | -140 | 237 | -205 | 212 | -674 | 130 | -1.120 | 1.546 | 1.200 | -796 | -3.886 |
| Tax | -32 | -29 | 58 | 65 | -36 | 65 | -160 | 29 | -313 | 304 | 276 | -163 | -463 |
| Net profit | 3.591 | -93 | -198 | 172 | -169 | 147 | -514 | 101 | -808 | 1.242 | 924 | -633 | -3.424 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 167 | 431 | 599 | 1.001 | 3.122 | 2.191 | 2.200 | 3.272 | 3.824 | 5.158 | 6.685 | 6.157 | 6.723 |
| Equity | -9 | -102 | 250 | 421 | 941 | 1.788 | 1.774 | 1.875 | 2.270 | 3.512 | 4.437 | 3.804 | 3.763 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 67 | 0 | 0 | 0 | 0 |
| Short-term debt | 176 | 533 | 349 | 579 | 2.182 | 289 | 380 | 921 | 1.183 | 1.055 | 1.623 | 1.890 | 2.960 |
| Total debt | 176 | 533 | 349 | 579 | 2.182 | 289 | 380 | 999 | 1.250 | 1.055 | 1.623 | 1.890 | 2.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Female Detail ApS | Company | 50.0% | 50.0% | 2024 |
INVALOT ApS | Company | 10.0% | 10.0% | 2025 |
MAKEABLE HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
AMNS Holding ApS | Company | 5.0% | 5.0% | 2025 |
Egelie Consulting ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sara Kindberg Adelskov | Management | 0 companies |
| Flemming Lindrum Toft | Board of Directors | 0 companies |
| Kjertil Bausted Egelie | Board of Directors | 0 companies |
| Katrine Jonasen | Board of Directors | 0 companies |
| Hanne Lykke Kristensen | Board of Directors | 0 companies |
| Rune Hjortkjær Meldgaard | Board of Directors | 0 companies |
| Pia Porse Wett Andersen | Chairman | 0 companies |
| Gyda Marie Bay | Chairman | 0 companies |
| Mads Erichsen | Board of Directors | 0 companies |
| Søren Nipper | Chairman | 0 companies |
| Hans Nørgaard | Board of Directors | 0 companies |
| Anne-Mette Nansen Scherfig | Chairman | 0 companies |
| Sigbjørn Georg Nielsen Kjærgård | Board of Directors | 0 companies |
| Jens Christian Kjærsgaard | Board of Directors | 0 companies |