| Revenue | DKK 282K | -75% |
| EBITDA | DKK 2,2M | +101% |
| Net profit | DKK 3M | +5% |
| Total assets | DKK 81,6M | +2% |
| Equity | DKK 62,1M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 827 | 226 | 302 | 119 | -774 | 1.225 | 1.101 | 7.686 | 1.004 | 1.424 | 10.843 | 1.733 | 1.120 | 282 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -89 |
| EBITDA | 76 | -182 | 3.020 | 5.065 | -774 | 11.225 | 501 | 7.686 | 5.004 | 1.424 | 7.672 | 1.733 | 1.120 | 2.247 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -10.538 | -0 | -0 | -0 | -1 | -8 | -8 | -8 | -8 |
| EBIT | 76 | -182 | 3.020 | 5.065 | -774 | 687 | 501 | 7.686 | 5.004 | 1.424 | 7.664 | 1.725 | 1.112 | 2.239 |
| Net financials | -66 | -44 | 29.590 | -1.749 | 0 | 3.224 | 3.391 | -409 | -6.528 | -182 | -6.846 | 648 | 1.928 | 1.562 |
| Profit before tax | 10 | -225 | 32.610 | 3.316 | -774 | 3.911 | 3.891 | 7.277 | -1.524 | 1.242 | 818 | 2.373 | 3.040 | 3.800 |
| Tax | -0 | -0 | -0 | 224 | -0 | 282 | 1.373 | 370 | -3.500 | 228 | 1.592 | 105 | 222 | 836 |
| Net profit | 10 | -225 | 32.610 | 3.091 | -774 | 3.628 | 2.518 | 6.907 | 1.975 | 1.014 | -774 | 2.268 | 2.818 | 2.964 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.043 | 3.024 | 31.500 | 70.770 | 68.014 | 72.680 | 70.861 | 81.359 | 73.657 | 75.783 | 79.452 | 76.537 | 79.874 | 81.594 |
| Equity | 114 | -135 | 27.861 | 33.198 | 31.433 | 36.003 | 38.521 | 45.428 | 47.403 | 48.417 | 54.064 | 56.332 | 59.150 | 62.114 |
| Long-term debt | 4.720 | 2.192 | 2.192 | 21.668 | 30.712 | 23.469 | 18.218 | 21.585 | 16.127 | 15.582 | 13.400 | 6.654 | 6.427 | 6.277 |
| Short-term debt | 479 | 640 | 383 | 10.387 | 0 | 7.409 | 6.927 | 6.780 | 6.023 | 7.453 | 6.598 | 8.161 | 8.908 | 7.363 |
| Total debt | 5.199 | 2.832 | 2.575 | 32.055 | 30.712 | 30.878 | 25.145 | 28.365 | 22.150 | 23.035 | 19.998 | 14.815 | 15.335 | 13.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 0.0% | 2017 | |
| Individual | 0.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Ditte Lysdal | Management | 0 companies |