| Revenue | DKK 1,5M | -25% |
| EBITDA | DKK 736K | -41% |
| Net profit | DKK 538K | -43% |
| Total assets | DKK 2,9M | +4% |
| Equity | DKK 769K | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 661 | 1.132 | 1.369 | 1.554 | 533 | 991 | 995 | 1.163 | 2.836 | 3.832 | 1.392 | 1.931 | 1.453 |
| Staff expenses | -507 | -593 | -621 | -621 | -505 | -535 | -504 | -578 | -640 | -811 | -612 | -682 | -717 |
| EBITDA | 154 | 539 | 748 | 933 | 28 | 456 | 491 | 585 | 2.196 | 3.021 | 780 | 1.248 | 736 |
| Depreciation & amort. | 63 | 61 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -7 | -22 | -20 | -35 |
| EBIT | 91 | 478 | 748 | 933 | 28 | 456 | 491 | 585 | 2.194 | 3.014 | 758 | 1.228 | 701 |
| Net financials | 1 | 3 | 4 | -12 | 6 | 6 | -1 | 20 | -23 | -44 | -37 | -18 | -7 |
| Profit before tax | 92 | 481 | 752 | 921 | 34 | 462 | 490 | 605 | 2.171 | 2.970 | 721 | 1.209 | 694 |
| Tax | 20 | 123 | 187 | 218 | 10 | 102 | 108 | 134 | 480 | 659 | 166 | 269 | 156 |
| Net profit | 72 | 358 | 565 | 704 | 24 | 360 | 382 | 470 | 1.691 | 2.311 | 556 | 940 | 538 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.591 | 2.006 | 3.101 | 2.445 | 2.385 | 1.736 | 2.179 | 3.265 | 7.044 | 4.614 | 2.405 | 2.820 | 2.945 |
| Equity | 554 | 912 | 978 | 1.181 | 705 | 1.066 | 1.448 | 1.918 | 2.209 | 2.520 | 775 | 1.161 | 769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 69 | 70 | 0 | 0 | 0 |
| Short-term debt | 1.037 | 1.094 | 2.123 | 1.264 | 1.679 | 671 | 731 | 1.326 | 4.764 | 2.022 | 1.615 | 1.644 | 2.165 |
| Total debt | 1.037 | 1.094 | 2.123 | 1.264 | 1.679 | 671 | 731 | 1.347 | 4.833 | 2.092 | 1.615 | 1.644 | 2.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2016 | — | — |
SS Management | Management | 2016 | — | — |
JV Management | Management | 2008 | — | — |
GG Management | Management | 2025 | — | — |
ML Management | Management | 2016 | — | — |
ML Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Slawomir Palka | Management | 0 companies |
| Stefan Slawomir Palka | Management | 0 companies |
| Jakob Viggo Pedersen | Management | 0 companies |
| Gustaf Goding Pettersson | Management | 0 companies |
| Mikael Leonard Muskantor | Management | 0 companies |
| Mikael Leonard Muskantor | Management | 0 companies |
| Allan Peter Muskantor | Board of Directors | 0 companies |
| Johannes Clas Christian Hultling | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |
| Mikael Patrik Norbäck | Board of Directors | 0 companies |
| Stefan Slawomir Palka | Board of Directors | 0 companies |