| Revenue | DKK -82K | -139% |
| EBITDA | DKK -82K | -139% |
| Net profit | DKK 430K | +184% |
| Total assets | DKK 33,3M | +2% |
| Equity | DKK 31,6M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 175 | 248 | 330 | 545 | 569 | 543 | 462 | 453 | — | 323 | 320 | 208 | -82 |
| Staff expenses | -0 | -0 | -71 | -123 | -125 | -124 | -126 | -124 | -124 | -125 | -83 | -0 | -0 | -0 |
| EBITDA | -6 | 151 | 130 | 112 | 321 | 310 | 486 | 262 | 382 | 214 | 240 | 320 | 208 | -82 |
| Depreciation & amort. | 33 | 180 | -312 | -429 | -661 | -658 | -599 | -499 | -419 | -308 | -366 | -299 | -294 | -259 |
| EBIT | -40 | -29 | -183 | -317 | -339 | -348 | -113 | -237 | -37 | -94 | -127 | 21 | -86 | -341 |
| Net financials | 1.228 | 1.183 | 1.584 | 288 | 1.816 | 793 | 557 | 859 | 141 | 16.725 | -817 | -727 | -284 | 853 |
| Profit before tax | 1.188 | 1.154 | 1.401 | -29 | 1.477 | 446 | 444 | 623 | 104 | 16.631 | -944 | -707 | -369 | 512 |
| Tax | 14 | 21 | -58 | -68 | -118 | -91 | -15 | -37 | 13 | 6 | -153 | 76 | 140 | 82 |
| Net profit | 1.174 | 1.133 | 1.459 | 39 | 1.595 | 537 | 459 | 660 | 91 | 16.625 | -791 | -783 | -509 | 430 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.477 | 13.076 | 14.302 | 14.361 | 15.781 | 15.989 | 17.781 | 18.230 | 17.510 | 35.046 | 34.008 | 33.265 | 32.827 | 33.321 |
| Equity | 12.471 | 12.604 | 13.863 | 13.702 | 15.297 | 15.834 | 16.093 | 16.553 | 16.657 | 33.282 | 32.491 | 31.708 | 31.199 | 31.629 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 472 | 439 | 659 | 483 | 155 | 1.687 | 1.677 | 853 | 1.764 | 1.516 | 1.557 | 1.628 | 1.691 |
| Total debt | 6 | 472 | 439 | 659 | 483 | 155 | 1.687 | 1.677 | 853 | 1.764 | 1.516 | 1.557 | 1.628 | 1.691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2024 | — | — |
MA Management | Management | 2022 | — | — |
CC Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Siment Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Simone Camille Salung Bagger | Management | 0 companies |
| Manon Astrid Kate Else Salung | Management | 0 companies |
| Clement Christian Salung Petersen | Management | 0 companies |