| Revenue | DKK 365K | +55% |
| EBITDA | DKK 175K | +290% |
| Net profit | DKK 118K | +545% |
| Total assets | DKK 372K | +41% |
| Equity | DKK 227K | +108% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -11 | 312 | 43 | -25 | 543 | 449 | 223 | 311 | 394 | 344 | 328 | 235 | 365 |
| Staff expenses | -0 | -0 | -360 | -280 | -20 | -320 | -486 | -263 | -70 | -310 | -485 | -330 | -190 | -190 |
| EBITDA | -7 | -11 | -48 | -237 | -45 | 223 | -37 | -40 | 241 | 84 | -141 | -2 | 45 | 175 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -20 | -20 | -20 | -22 |
| EBIT | -7 | -11 | -48 | -237 | -45 | 223 | -37 | -40 | 241 | 74 | -161 | -21 | 25 | 153 |
| Net financials | 0 | 0 | 0 | -1 | 0 | -0 | 0 | -2 | 0 | -1 | -2 | -2 | -2 | -2 |
| Profit before tax | -7 | -11 | -48 | -238 | -45 | 223 | -37 | -42 | 241 | 72 | -163 | -23 | 23 | 151 |
| Tax | -2 | -3 | 9 | -55 | -0 | 39 | -8 | -9 | 53 | 16 | -33 | 2 | 5 | 33 |
| Net profit | -5 | -8 | -58 | -182 | -45 | 184 | -29 | -33 | 188 | 56 | -131 | -25 | 18 | 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 209 | 203 | 458 | 109 | 54 | 250 | 156 | 90 | 352 | 358 | 310 | 285 | 263 | 372 |
| Equity | 173 | 165 | 108 | -75 | -120 | 64 | 35 | 2 | 190 | 246 | 115 | 91 | 109 | 227 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35 | 38 | 351 | 184 | 174 | 186 | 121 | 88 | 162 | 112 | 195 | 194 | 154 | 145 |
| Total debt | 35 | 38 | 351 | 184 | 174 | 186 | 121 | 88 | 162 | 112 | 195 | 194 | 154 | 145 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REGENBERG HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Regenberg | Management | 0 companies |