| Revenue | DKK 244K | -95% |
| EBITDA | DKK 220K | -94% |
| Net profit | DKK 239K | -92% |
| Total assets | DKK 4,6M | -33% |
| Equity | DKK 2,8M | -50% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.675 | 2.857 | 3.130 | 5.096 | 244 |
| Staff expenses | -1.790 | -2.115 | -2.034 | -1.384 | -24 |
| EBITDA | 885 | 742 | 1.096 | 3.712 | 220 |
| Depreciation & amort. | -128 | -125 | -121 | -54 | -50 |
| EBIT | 757 | 617 | 975 | 3.658 | 170 |
| Net financials | 103 | 29 | 53 | 20 | 142 |
| Profit before tax | 860 | 646 | 1.028 | 3.678 | 312 |
| Tax | 193 | 147 | 233 | 818 | 73 |
| Net profit | 667 | 499 | 795 | 2.860 | 239 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.168 | 7.433 | 6.515 | 6.897 | 4.643 |
| Equity | 2.872 | 2.870 | 3.165 | 5.526 | 2.765 |
| Long-term debt | 382 | 762 | 933 | 771 | 913 |
| Short-term debt | 1.915 | 3.801 | 2.416 | 601 | 965 |
| Total debt | 2.296 | 4.563 | 3.349 | 1.371 | 1.878 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2022 | |
| Former (1) | ||
| Chairman | 2013 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Stephan Benfeldt Madsen | Management | 0 companies |
| Ditte Klitgaard Madsen | Board of Directors | 0 companies |
| Tage Jacobsen | Board of Directors | 0 companies |
| Preben Benfeldt Ebbesen Madsen | Chairman | 0 companies |