| Revenue | DKK -8K | +0% |
| EBITDA | DKK -8K | +0% |
| Net profit | DKK 572K | +55% |
| Total assets | DKK 2,6M | +28% |
| Equity | DKK -5,3M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -14 | -8 | -10 | -9 | -8 | -8 | -13 | -10 | -8 | -8 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -22 | -19 | -10 | -14 | -9 | -8 | -8 | -13 | -10 | -8 | -8 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -22 | -19 | -10 | -14 | -9 | -8 | -8 | -13 | -10 | -8 | -8 | -8 |
| Net financials | 367 | 201 | -63 | 162 | 220 | 92 | -218 | 344 | 96 | 253 | 377 | 579 |
| Profit before tax | 357 | 187 | -71 | 153 | 211 | 84 | -226 | 331 | 86 | 245 | 369 | 572 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 357 | 187 | -71 | 153 | 211 | 84 | -226 | 331 | 86 | 245 | 369 | 572 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.774 | 2.852 | 2.860 | 4.925 | 4.941 | 4.841 | 4.407 | 1.343 | 1.429 | 1.674 | 2.043 | 2.615 |
| Equity | -7.210 | -7.023 | -7.094 | -6.941 | -6.730 | -6.646 | -6.872 | -6.540 | -6.454 | -6.209 | -5.840 | -5.268 |
| Long-term debt | 7.873 | 7.873 | 7.873 | 7.873 | 7.873 | 7.873 | 7.873 | 7.873 | 7.873 | 7.873 | 7.873 | 7.873 |
| Short-term debt | 2.111 | 2.002 | 2.081 | 3.993 | 3.798 | 3.614 | 3.406 | 10 | 10 | 10 | 10 | 10 |
| Total debt | 9.984 | 9.875 | 9.954 | 11.866 | 11.671 | 11.487 | 11.279 | 7.883 | 7.883 | 7.883 | 7.883 | 7.883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2007 | — | — |
HL Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDISK FRITID BOLLERSLEV ApS | Company | 20.0% | 20.0% | 2007 |
ISRW HOLDING ApS | Company | 20.0% | 20.0% | 2007 |
ODJ HOLDING ApS | Company | 20.0% | 20.0% | 2007 |
TVIS HOLDING ApS | Company | 20.0% | 20.0% | 2007 |
COSMEC HOLDING ApS | Company | 20.0% | 20.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Kallesøe | Management | 0 companies |
| Hans Ladekjær Jeppesen | Unofficial title | 0 companies |
| Orla Dahl Jepsen | Board of Directors | 0 companies |
| Inger Susanne Jepsen | Board of Directors | 0 companies |
| Helge Leonhardt Bollerslev | Board of Directors | 0 companies |
| Jens Theodor Kongsgaard | Board of Directors | 0 companies |
| John Ross Graakjær | Chairman | 0 companies |