| Revenue | DKK 1,8M | +3% |
| EBITDA | DKK 1,5M | +14% |
| Net profit | DKK 1,2M | +17% |
| Total assets | DKK 3,4M | +22% |
| Equity | DKK 2,9M | +69% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | 151 | 383 | 438 | 509 | 190 | 276 | 343 | 766 | 987 | 1.536 | 1.739 | 1.799 |
| Staff expenses | -48 | -0 | -185 | -213 | -198 | -155 | -273 | -362 | -479 | -1.073 | -1.153 | -466 | -345 |
| EBITDA | 30 | -18 | 8 | -4 | 18 | 35 | 3 | -19 | 287 | -86 | 383 | 1.273 | 1.454 |
| Depreciation & amort. | -4 | -3 | -2 | -2 | -1 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 26 | -21 | 6 | -6 | 17 | 31 | 3 | -19 | 287 | -86 | 383 | 1.273 | 1.454 |
| Net financials | -1 | -0 | -0 | 0 | 1 | 0 | 0 | 0 | 0 | 56 | 83 | 13 | 55 |
| Profit before tax | 26 | -22 | 6 | -5 | 17 | 32 | 3 | -18 | 287 | -30 | 466 | 1.286 | 1.509 |
| Tax | 7 | -5 | 2 | -0 | -4 | 8 | 1 | -2 | 63 | -4 | 100 | 284 | 334 |
| Net profit | 19 | -16 | 4 | -5 | 22 | 24 | 3 | -16 | 224 | -26 | 366 | 1.002 | 1.176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 211 | 114 | 142 | 124 | 175 | 259 | 267 | 276 | 743 | 958 | 1.295 | 2.781 | 3.399 |
| Equity | 122 | 106 | 110 | 105 | 126 | 150 | 153 | 136 | 360 | 334 | 700 | 1.702 | 2.877 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 335 |
| Short-term debt | 89 | 9 | 32 | 19 | 49 | 109 | 115 | 139 | 383 | 624 | 595 | 1.080 | 186 |
| Total debt | 89 | 9 | 32 | 19 | 49 | 109 | 115 | 139 | 383 | 624 | 595 | 1.080 | 522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Founder | Founder | 2010 | — | — |
AM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Samuelsen | Founder | 0 companies |
| Angela May Bredøl | Management | 0 companies |