| Revenue | DKK 818K | +16% |
| EBITDA | DKK -135K | +38% |
| Net profit | DKK 40K | -67% |
| Total assets | DKK 13,1M | +4% |
| Equity | DKK 1,7M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 661 | 746 | 735 | 720 | 781 | 740 | 708 | 735 | 830 | -552 | 1.973 | 755 | 707 | 818 |
| Staff expenses | -848 | -827 | -827 | -827 | -828 | -828 | -828 | -830 | -827 | -769 | -780 | -876 | -924 | -952 |
| EBITDA | -187 | -81 | -92 | -107 | -47 | -88 | -120 | -94 | 3 | -1.321 | 1.192 | -121 | -217 | -135 |
| Depreciation & amort. | 1 | -2 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -188 | -83 | -100 | -107 | -47 | -88 | -120 | -94 | 3 | -1.321 | 1.192 | -121 | -217 | -135 |
| Net financials | 194 | 94 | 106 | 113 | 68 | 93 | 130 | 106 | 32 | 11 | 77 | 338 | 378 | 194 |
| Profit before tax | 6 | 11 | 6 | 6 | 21 | 5 | 10 | 11 | 35 | -1.310 | 1.269 | 217 | 161 | 59 |
| Tax | 2 | 3 | 2 | 2 | 5 | 1 | 2 | 3 | 9 | -200 | 191 | 48 | 39 | 19 |
| Net profit | 4 | 8 | 5 | 4 | 16 | 3 | 7 | 8 | 27 | -1.110 | 1.078 | 169 | 122 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.417 | 8.741 | 8.576 | 10.496 | 9.842 | 16.826 | 12.557 | 26.625 | 22.676 | 24.738 | 16.236 | 11.123 | 12.673 | 13.142 |
| Equity | 1.153 | 1.101 | 1.076 | 1.110 | 1.156 | 1.219 | 1.256 | 1.265 | 1.351 | 181 | 1.228 | 1.398 | 1.635 | 1.675 |
| Long-term debt | 821 | 905 | 876 | 1.009 | 1.048 | 1.038 | 1.074 | 1.010 | 1.019 | 1.006 | 989 | 989 | 989 | 1.018 |
| Short-term debt | 5.442 | 6.735 | 6.624 | 8.377 | 7.638 | 14.569 | 10.227 | 24.351 | 20.306 | 23.552 | 13.669 | 8.736 | 10.049 | 10.449 |
| Total debt | 6.263 | 7.640 | 7.500 | 9.386 | 8.686 | 15.607 | 11.301 | 25.360 | 21.325 | 24.557 | 14.658 | 9.725 | 11.038 | 11.466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Founder | Founder | 2008 | — | — |
RK Management | Management | 2021 | — | — |
AB Founder | Founder | 2008 | — | — |
JH Founder | Founder | 2008 | — | — |
JB Founder | Founder | 2008 | — | — |
SK Management | Management | 2008 | — | — |
JN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Steen Stender | Founder | 0 companies |
| Rasmus Kofoed Brunke | Management | 0 companies |
| Anders Bidstrup Lassen | Founder | 0 companies |
| Jens-Axel Hjorth-Larsen | Founder | 0 companies |
| Jens Brandt | Founder | 0 companies |
| Sigurd Kristensen | Management | 0 companies |
| Jan Nielsen | Management | 0 companies |
| Tommy Westh Pedersen | Board of Directors | 0 companies |
| Jeppe Skovgaard Nielsen | Board of Directors | 0 companies |
| Peter Kofoed Høll | Board of Directors | 0 companies |
| Henrik Ipsen | Board of Directors | 0 companies |
| Henrik Sandal Munk | Board of Directors | 0 companies |
| Jesper Grønbech Jørgensen | Board of Directors | 0 companies |