| Revenue | DKK 1,3M | -7% |
| EBITDA | DKK -5K | +89% |
| Net profit | DKK -16K | +63% |
| Total assets | DKK 1,1M | -4% |
| Equity | DKK 80K | -17% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.297 | 1.257 | 1.041 | 1.261 | 1.189 | 1.204 | 1.160 | 1.127 | 1.223 | 1.252 | 1.369 | 1.403 | 1.356 | 1.266 |
| Staff expenses | -1.227 | -1.298 | -1.034 | -1.044 | -1.063 | -1.223 | -1.095 | -1.065 | -1.201 | -1.195 | -1.332 | -1.333 | -1.399 | -1.271 |
| EBITDA | 69 | -41 | 7 | 217 | 126 | -19 | 65 | 62 | 22 | 57 | 37 | 70 | -43 | -5 |
| Depreciation & amort. | 60 | -44 | -48 | -58 | -55 | -52 | -9 | -8 | -6 | -11 | -44 | -7 | -6 | -4 |
| EBIT | 9 | -85 | -41 | 159 | 71 | -71 | 56 | 54 | 16 | 46 | -7 | 63 | -49 | -9 |
| Net financials | 5 | -9 | -84 | -68 | -38 | -39 | -38 | -27 | -13 | -1 | -6 | -5 | -7 | -12 |
| Profit before tax | 14 | -94 | -125 | 91 | 34 | -110 | 18 | 27 | 3 | 44 | -13 | 58 | -55 | -21 |
| Tax | 7 | -22 | -14 | 4 | 7 | -24 | 4 | 6 | 1 | 10 | -3 | 13 | -12 | -5 |
| Net profit | 7 | -72 | -111 | 86 | 27 | -85 | 14 | 21 | 2 | 35 | -10 | 45 | -43 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.269 | 1.307 | 1.063 | 1.124 | 1.221 | 1.202 | 1.143 | 1.079 | 1.288 | 1.502 | 1.196 | 1.174 | 1.184 | 1.133 |
| Equity | 187 | 115 | 4 | 91 | 117 | 32 | 46 | 67 | 69 | 104 | 94 | 139 | 96 | 80 |
| Long-term debt | 48 | 17 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 998 | 1.161 | 1.055 | 1.029 | 1.093 | 1.171 | 1.097 | 1.012 | 1.219 | 1.395 | 1.103 | 1.035 | 1.088 | 1.053 |
| Total debt | 1.046 | 1.178 | 1.059 | 1.029 | 1.093 | 1.171 | 1.097 | 1.012 | 1.219 | 1.395 | 1.103 | 1.035 | 1.088 | 1.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEW HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Eistrup-Wisler | Management | 0 companies |