| Revenue | DKK 682K | +16% |
| EBITDA | DKK -77K | -32% |
| Net profit | DKK -63K | -35% |
| Total assets | DKK 301K | -27% |
| Equity | DKK 36K | -64% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 527 | 542 | 563 | 407 | 746 | 883 | 703 | 633 | 430 | 784 | 925 | 755 | 589 | 682 |
| Staff expenses | -368 | -512 | -443 | -533 | -642 | -778 | -875 | -610 | -398 | -609 | -667 | -722 | -648 | -759 |
| EBITDA | 158 | 26 | 121 | -126 | 104 | 105 | -172 | 24 | 32 | 175 | 259 | 33 | -58 | -77 |
| Depreciation & amort. | 21 | 21 | 4 | -6 | -3 | -3 | -3 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 137 | 4 | 116 | -132 | 101 | 102 | -175 | 22 | 32 | 175 | 259 | 33 | -58 | -77 |
| Net financials | -8 | -3 | -6 | -5 | -4 | -5 | -2 | 2 | 0 | 4 | 7 | -1 | -1 | -3 |
| Profit before tax | 129 | 1 | 110 | -137 | 97 | 97 | -177 | 24 | 32 | 179 | 265 | 32 | -59 | -80 |
| Tax | 33 | 1 | 29 | -31 | 22 | 22 | -38 | 5 | 7 | 40 | 55 | 8 | -12 | -17 |
| Net profit | 96 | 1 | 81 | -107 | 75 | 74 | -139 | 19 | 25 | 140 | 211 | 25 | -47 | -63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 263 | 274 | 284 | 221 | 330 | 435 | 305 | 358 | 320 | 391 | 677 | 402 | 411 | 301 |
| Equity | 42 | 43 | 124 | 17 | 92 | 167 | -22 | -3 | 21 | 161 | 372 | 146 | 99 | 36 |
| Long-term debt | 34 | 0 | 0 | 1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 182 | 231 | 160 | 203 | 238 | 269 | 327 | 362 | 299 | 230 | 305 | 256 | 312 | 265 |
| Total debt | 216 | 231 | 160 | 203 | 238 | 269 | 327 | 362 | 299 | 230 | 305 | 256 | 312 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMON HOLM HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Holm Frandsen | Chief Executive Officer | 0 companies |