| Revenue | DKK -749K | +26% |
| EBITDA | DKK -1,7M | -11% |
| Net profit | DKK 9,1M | +54% |
| Total assets | DKK 152,3M | +2% |
| Equity | DKK 152,2M | +2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 112 | 34 | 0 | — | -1.572 | -1.823 | -1.348 | -497 | -777 | -485 | -680 | -593 | -749 |
| Staff expenses | -0 | -363 | -368 | -723 | -1.013 | -716 | -549 | -550 | -439 | -582 | -893 | -909 | -912 |
| EBITDA | -67 | -598 | -551 | -2.147 | -2.585 | -2.539 | -1.897 | -1.047 | -1.216 | -1.067 | -1.573 | -1.502 | -1.661 |
| Depreciation & amort. | -0 | -0 | -0 | -138 | -234 | -619 | -498 | -405 | -343 | -350 | -462 | -472 | -473 |
| EBIT | -67 | -598 | -551 | -2.285 | -2.819 | -3.158 | -2.395 | -1.452 | -1.559 | -1.417 | -2.035 | -1.974 | -2.134 |
| Net financials | 8.449 | 8.058 | 9.754 | 7.023 | 5.808 | 9.554 | -9.303 | 19.445 | 6.259 | 19.202 | -17.827 | 9.943 | 13.672 |
| Profit before tax | 8.382 | 7.460 | 9.203 | 4.738 | 2.989 | 6.396 | -11.698 | 17.993 | 4.700 | 17.785 | -19.862 | 7.969 | 11.538 |
| Tax | 2.125 | 1.929 | 2.274 | 1.149 | 657 | 1.370 | -2.247 | 3.397 | 1.193 | 4.021 | -4.505 | 2.070 | 2.460 |
| Net profit | 6.257 | 5.531 | 6.929 | 3.588 | 2.332 | 5.026 | -9.451 | 14.596 | 3.507 | 13.764 | -15.357 | 5.899 | 9.078 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155.363 | 159.321 | 157.492 | 158.299 | 153.618 | 158.611 | 144.502 | 155.983 | 160.184 | 164.716 | 143.694 | 149.408 | 152.286 |
| Equity | 155.033 | 156.501 | 157.430 | 158.119 | 153.151 | 158.073 | 144.422 | 155.019 | 158.415 | 160.779 | 143.422 | 149.204 | 152.181 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 330 | 2.820 | 61 | 180 | 467 | 538 | 80 | 964 | 1.769 | 3.937 | 272 | 204 | 105 |
| Total debt | 330 | 2.820 | 61 | 180 | 467 | 538 | 80 | 964 | 1.769 | 3.937 | 272 | 204 | 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Sameer Kalra | Management | 0 companies |