| Revenue | DKK 2,1M | -13% |
| EBITDA | DKK 163K | -59% |
| Net profit | DKK 103K | -65% |
| Total assets | DKK 2,2M | -1% |
| Equity | DKK 672K | +18% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.758 | 349 | 742 | 1.260 | 2.453 | 489 | 891 | 958 | 1.064 | 1.288 | 1.949 | 2.449 | 2.125 |
| Staff expenses | -1.660 | -444 | -715 | -1.163 | -1.823 | -949 | -903 | -752 | -802 | -1.262 | -1.615 | -2.049 | -1.962 |
| EBITDA | 99 | -95 | 27 | 97 | 630 | -460 | -12 | 206 | 262 | 26 | 334 | 400 | 163 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -11 | -23 | -21 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 99 | -95 | 27 | 95 | 618 | -483 | -33 | 195 | 262 | 26 | 334 | 400 | 163 |
| Net financials | 32 | -5 | -23 | -19 | -20 | -16 | -23 | -21 | -15 | -17 | -30 | -22 | -30 |
| Profit before tax | 130 | -100 | 5 | 76 | 599 | -499 | -56 | 174 | 247 | 9 | 304 | 378 | 134 |
| Tax | 33 | -0 | -6 | 1 | 142 | -110 | -12 | 38 | 53 | 2 | 64 | 86 | 30 |
| Net profit | 98 | -100 | 10 | 75 | 457 | -389 | -44 | 135 | 194 | 7 | 240 | 292 | 103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 894 | 727 | 917 | 796 | 3.057 | 1.154 | 1.056 | 749 | 1.283 | 1.043 | 1.989 | 2.256 | 2.236 |
| Equity | 181 | 81 | 91 | 166 | 623 | 233 | 190 | 325 | 519 | 87 | 327 | 569 | 672 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 713 | 647 | 826 | 630 | 2.423 | 921 | 867 | 424 | 764 | 956 | 1.662 | 1.687 | 1.563 |
| Total debt | 713 | 647 | 826 | 630 | 2.423 | 921 | 867 | 424 | 764 | 956 | 1.662 | 1.687 | 1.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RHS 2 ApS | Company | 50.0% | 50.0% | 2021 |
FSM IT ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Damborg Madsen | Chief Executive Officer | 0 companies |