| Revenue | DKK 1,8M | +46% |
| EBITDA | DKK 802K | +286% |
| Net profit | DKK 542K | +710% |
| Total assets | DKK 1,2M | -8% |
| Equity | DKK 772K | +23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.772 | -2.520 | 2.117 | 1.063 | 924 | 710 | 1.111 | 1.244 | 1.415 | 1.685 | 1.080 | 1.419 | 1.207 | 1.766 |
| Staff expenses | -2.540 | -1.932 | -1.704 | -817 | -665 | -516 | -944 | -902 | -1.014 | -988 | -1.186 | -1.210 | -976 | -964 |
| EBITDA | 232 | -262 | 413 | 246 | 259 | 194 | 167 | 342 | 401 | 697 | -105 | 209 | 208 | 802 |
| Depreciation & amort. | 232 | -163 | -113 | -184 | -45 | -23 | -83 | -87 | -105 | -68 | -127 | -127 | -59 | -59 |
| EBIT | -0 | -425 | 300 | 61 | 214 | 170 | 83 | 255 | 296 | 629 | -232 | 82 | 149 | 743 |
| Net financials | -218 | -135 | -113 | -110 | -125 | -39 | -92 | -80 | -79 | -92 | -93 | -81 | -85 | -27 |
| Profit before tax | -113 | -127 | 188 | -31 | 89 | 131 | -9 | 175 | 217 | 537 | -325 | 1 | 64 | 716 |
| Tax | 53 | 81 | 43 | 9 | 22 | 30 | -8 | 29 | 67 | 121 | -71 | 0 | -3 | 174 |
| Net profit | -165 | -208 | 144 | -40 | 67 | 102 | -1 | 146 | 150 | 416 | -254 | 0 | 67 | 542 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.340 | 1.261 | 1.445 | 1.587 | 1.198 | 1.223 | 1.541 | 1.557 | 1.620 | 2.249 | 2.045 | 1.677 | 1.316 | 1.216 |
| Equity | -526 | 317 | -173 | 137 | 204 | 306 | 305 | 451 | 400 | 816 | 562 | 563 | 629 | 772 |
| Long-term debt | 456 | -347 | 519 | 380 | 40 | 19 | 206 | 141 | 187 | 323 | 222 | 291 | 120 | 66 |
| Short-term debt | 1.410 | -1.232 | 1.099 | 1.070 | 953 | 898 | 1.030 | 965 | 1.017 | 1.076 | 1.232 | 786 | 566 | 348 |
| Total debt | 1.866 | -1.579 | 1.618 | 1.450 | 993 | 917 | 1.236 | 1.106 | 1.204 | 1.399 | 1.454 | 1.077 | 687 | 414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2008 | — | — |
ML Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØNDERMAND HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Søndermand | Management | 0 companies |
| Marianne Ljungren | Management | 0 companies |