| Revenue | DKK -29K | -104% |
| EBITDA | DKK 91K | +98% |
| Net profit | DKK 95K | +37% |
| Total assets | DKK 5,7M | -1% |
| Equity | DKK 4,6M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 367 | 577 | 609 | 2.019 | 1.417 | 3.627 | 2.926 | 1.019 | 1.147 | 1.147 | 767 | -29 |
| Staff expenses | -0 | -182 | -2 | -269 | -786 | -986 | -1.450 | -763 | -807 | -715 | -775 | -467 | -1 |
| EBITDA | 150 | 185 | 576 | 340 | 1.103 | 1.191 | 2.305 | 2.404 | 347 | 423 | 284 | 46 | 91 |
| Depreciation & amort. | 226 | 117 | 88 | 105 | -114 | -36 | -36 | -36 | -36 | -27 | -0 | -0 | -0 |
| EBIT | -77 | 68 | 488 | 235 | 989 | 1.155 | 2.269 | 2.368 | 311 | 396 | 284 | 46 | 91 |
| Net financials | -2 | -200 | -213 | -210 | -210 | -213 | -156 | -215 | -82 | -87 | 27 | 44 | 45 |
| Profit before tax | -223 | -132 | 275 | 25 | 779 | 943 | 2.113 | 2.153 | 229 | 309 | 311 | 90 | 136 |
| Tax | -3 | -171 | 101 | 7 | 165 | 206 | 465 | 467 | 38 | 59 | 68 | 20 | 41 |
| Net profit | -220 | 40 | 173 | 18 | 614 | 737 | 1.648 | 1.686 | 191 | 250 | 242 | 70 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.314 | 11.486 | 11.844 | 15.904 | 19.895 | 19.913 | 19.313 | 16.076 | 15.926 | 6.414 | 5.678 | 5.794 | 5.723 |
| Equity | 130 | 1.258 | 1.431 | 1.449 | 2.063 | 4.427 | 6.076 | 7.762 | 7.953 | 4.203 | 4.445 | 4.515 | 4.610 |
| Long-term debt | 3.778 | 8.628 | 8.573 | 8.369 | 8.140 | 5.376 | 5.302 | 6.350 | 6.118 | 536 | 507 | 479 | 449 |
| Short-term debt | 330 | 1.288 | 1.472 | 5.700 | 9.283 | 9.217 | 6.979 | 914 | 1.623 | 1.431 | 481 | 591 | 389 |
| Total debt | 4.108 | 9.916 | 10.045 | 14.069 | 17.423 | 14.593 | 12.281 | 7.264 | 7.741 | 1.967 | 988 | 1.070 | 838 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SBG HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Brønnum Gilberg | Management | 0 companies |