| Revenue | DKK 1,3M | +461% |
| EBITDA | DKK 1,3M | +461% |
| Net profit | DKK 1M | +29862% |
| Total assets | DKK 642K | -90% |
| Equity | DKK -1M | +49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 285 | 241 | -79 | 231 | 124 | 219 | 334 | 236 | 65 | 220 | 95 | 198 | 239 | 1.341 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 22 | 183 | -79 | 201 | 124 | 219 | 334 | 236 | 65 | 220 | 95 | 198 | 239 | 1.341 |
| Depreciation & amort. | -155 | -0 | -30 | -0 | -30 | -0 | -105 | -4 | -8 | -8 | -44 | -44 | -220 | -21 |
| EBIT | -133 | 183 | -109 | 201 | 94 | 219 | 229 | 232 | 57 | 212 | 51 | 154 | 19 | 1.320 |
| Net financials | -307 | -302 | -343 | -294 | -315 | -333 | -307 | -274 | -283 | -299 | -74 | -31 | -15 | -97 |
| Profit before tax | -440 | -119 | -452 | -93 | -221 | -114 | -78 | -42 | -227 | -87 | -22 | 123 | 4 | 1.223 |
| Tax | -41 | -50 | -26 | -32 | -15 | -0 | 37 | -0 | -0 | -0 | -0 | 32 | 1 | 210 |
| Net profit | -399 | -69 | -427 | -60 | -206 | -114 | -115 | -42 | -227 | -87 | -22 | 90 | 3 | 1.013 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.187 | 6.268 | 6.359 | 6.340 | 6.839 | 6.761 | 6.713 | 6.736 | 6.743 | 6.865 | 6.701 | 6.654 | 6.501 | 642 |
| Equity | -774 | -843 | -1.270 | -1.330 | -1.536 | -1.650 | -1.765 | -1.807 | -2.034 | -2.121 | -2.143 | -2.053 | -2.049 | -1.036 |
| Long-term debt | 0 | 0 | 2.013 | 2.011 | 1.915 | 8.411 | 8.380 | 8.479 | 8.741 | 1.535 | 1.442 | 1.357 | 1.236 | 0 |
| Short-term debt | 6.961 | 7.111 | 5.616 | 5.659 | 6.460 | 0 | 98 | 64 | 35 | 7.451 | 7.402 | 7.350 | 7.313 | 1.678 |
| Total debt | 6.961 | 7.111 | 7.628 | 7.670 | 8.375 | 8.411 | 8.478 | 8.543 | 8.776 | 8.985 | 8.844 | 8.707 | 8.549 | 1.678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIMIK HOLDING A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kristensen | Management | 0 companies |