| Revenue | DKK 3,1M | +95% |
| EBITDA | DKK 871K | +290% |
| Net profit | DKK 605K | +371% |
| Total assets | DKK 2,5M | +67% |
| Equity | DKK 1,2M | +68% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 909 | 874 | 1.352 | 2.160 | 1.678 | 2.039 | 1.654 | 2.040 | 1.539 | 1.798 | 2.849 | 1.976 | 1.582 | 3.089 |
| Staff expenses | -787 | -829 | -1.153 | -1.859 | -1.645 | -1.565 | -1.397 | -1.466 | -1.175 | -1.174 | -1.541 | -1.262 | -1.358 | -2.218 |
| EBITDA | 104 | 33 | 200 | 301 | 27 | 474 | 258 | 546 | 364 | 624 | 1.308 | 703 | 224 | 871 |
| Depreciation & amort. | -31 | -15 | -47 | -56 | -31 | -16 | -30 | -35 | -25 | -32 | -101 | -57 | -42 | -69 |
| EBIT | 72 | 18 | 153 | 245 | -4 | 458 | 228 | 511 | 338 | 592 | 1.208 | 646 | 181 | 802 |
| Net financials | -1 | -9 | -1 | -0 | -6 | -1 | -2 | -5 | -4 | 4 | 11 | 3 | -16 | -25 |
| Profit before tax | 71 | 9 | 152 | 245 | -10 | 457 | 226 | 506 | 334 | 596 | 1.219 | 649 | 165 | 777 |
| Tax | 19 | 2 | 36 | 57 | -2 | 100 | 50 | 111 | 75 | 131 | 268 | 140 | 37 | 172 |
| Net profit | 53 | 7 | 116 | 187 | -8 | 357 | 176 | 395 | 259 | 465 | 950 | 509 | 128 | 605 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 522 | 556 | 724 | 1.197 | 838 | 1.176 | 1.195 | 1.661 | 1.614 | 1.655 | 2.444 | 1.947 | 1.524 | 2.545 |
| Equity | 271 | 278 | 344 | 431 | 423 | 780 | 851 | 1.138 | 897 | 1.062 | 1.513 | 1.072 | 701 | 1.178 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 242 | 269 | 371 | 755 | 406 | 384 | 331 | 522 | 717 | 577 | 907 | 853 | 799 | 1.341 |
| Total debt | 242 | 269 | 371 | 755 | 406 | 384 | 331 | 522 | 717 | 577 | 907 | 853 | 799 | 1.341 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Murerne Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Castello Ernstorn | Management | 0 companies |