| Revenue | DKK 537K | -21% |
| EBITDA | DKK 229K | -25% |
| Net profit | DKK 31K | +1121% |
| Total assets | DKK 792K | +3% |
| Equity | DKK -3,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.205 | 2.298 | 937 | -568 | 167 | 93 | 253 | 556 | 676 | 537 |
| Staff expenses | -1.941 | -2.087 | -1.546 | -704 | -622 | -614 | -619 | -327 | -369 | -308 |
| EBITDA | 1.264 | 212 | -609 | -1.272 | -455 | -521 | -366 | 229 | 307 | 229 |
| Depreciation & amort. | -0 | 8 | 23 | 23 | 23 | -23 | -15 | -0 | -0 | -0 |
| EBIT | 1.264 | 204 | -632 | -1.295 | -478 | -544 | -381 | 229 | 307 | 229 |
| Net financials | -571 | -586 | -499 | -403 | -262 | -154 | -214 | -227 | -305 | -198 |
| Profit before tax | 693 | -382 | -1.131 | -1.698 | -740 | -698 | -595 | 2 | 3 | 31 |
| Tax | 194 | -94 | -221 | 299 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 499 | -288 | -910 | -1.997 | -740 | -698 | -595 | 2 | 3 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.684 | 11.027 | 7.262 | 4.094 | 2.589 | 1.309 | 734 | 290 | 770 | 792 |
| Equity | 1.774 | 1.485 | 575 | -1.422 | -2.162 | -2.860 | -3.455 | -3.454 | -3.451 | -3.421 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 540 |
| Short-term debt | 12.894 | 9.542 | 6.687 | 5.516 | 4.751 | 4.169 | 4.190 | 3.744 | 4.221 | 3.673 |
| Total debt | 12.894 | 9.542 | 6.687 | 5.516 | 4.751 | 4.169 | 4.190 | 3.744 | 4.221 | 4.213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Krogsgaard | Management | 0 companies |
| Hans Ladekjær Jeppesen | Chairman | 0 companies |