| Revenue | DKK 18,7M | -19% |
| EBITDA | DKK 189K | +118% |
| Net profit | DKK -74K | +93% |
| Total assets | DKK 8,4M | +6% |
| Equity | DKK 695K | -19% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.897 | 15.667 | 13.268 | 10.835 | 9.321 | 7.879 | 10.901 | 16.083 | 19.827 | 21.588 | 23.116 | 18.694 |
| Staff expenses | -15.035 | -14.225 | -11.858 | -10.327 | -10.359 | -7.330 | -7.164 | -11.903 | -13.730 | -16.963 | -20.117 | -18.505 |
| EBITDA | -138 | 1.442 | 1.410 | 508 | -1.038 | 550 | 182 | 447 | 2.614 | 951 | -1.032 | 189 |
| Depreciation & amort. | -547 | -644 | -574 | -181 | -406 | -336 | -211 | -285 | -307 | -283 | -244 | -238 |
| EBIT | -684 | 798 | 836 | 327 | -1.445 | 214 | -29 | 162 | 2.307 | 667 | -1.276 | -49 |
| Net financials | -311 | -309 | -52 | 143 | 249 | -84 | -8 | -36 | -10 | -19 | -43 | -29 |
| Profit before tax | -995 | 489 | 784 | 470 | -1.196 | 129 | -37 | 126 | 2.297 | 649 | -1.319 | -75 |
| Tax | -30 | 147 | 165 | 70 | -332 | 28 | 21 | 50 | 507 | 144 | -286 | -1 |
| Net profit | -964 | 342 | 618 | 401 | -864 | 102 | -58 | 76 | 1.790 | 504 | -1.033 | -74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.531 | 6.791 | 6.920 | 5.594 | 6.936 | 4.932 | 7.857 | 6.548 | 9.405 | 8.569 | 7.978 | 8.431 |
| Equity | 974 | 1.315 | 1.934 | 1.885 | 743 | 844 | 517 | 593 | 2.383 | 1.888 | 855 | 695 |
| Long-term debt | 729 | 738 | 578 | 0 | 174 | 174 | 174 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.780 | 4.571 | 4.075 | 3.355 | 5.996 | 3.863 | 7.167 | 5.725 | 6.489 | 5.755 | 6.071 | 7.100 |
| Total debt | 8.509 | 5.309 | 4.653 | 3.355 | 6.170 | 4.037 | 7.340 | 5.725 | 6.489 | 5.755 | 6.071 | 7.100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GORM Group ApS | Company | 100.0% | 100.0% | 2016 |
MORTEN GAD HOLDING ApS | Company | 10.0% | 10.0% | 2023 |
WHYM Holding ApS | Company | 10.0% | 10.0% | 2023 |
GLZ PARTNERE ApS | Company | 25.0% | 25.0% | 2012 |
Morkland Holding ApS | Company | 10.0% | 10.0% | 2023 |
STEMANN BECK HOLDING ApS | Company | 10.0% | 10.0% | 2023 |
First Chair Holding af 2022 ApS | Company | 50.0% | 50.0% | 2023 |
KOED & ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Stemann Beck | Chief Executive Officer | 0 companies |
| Jens Frederik Kofoed | Chairman | 0 companies |
| Nikolai Kronborg | Chairman | 0 companies |
| Anders Tranæs | Board of Directors | 0 companies |
| Peter Schmidt-Svejstrup | Board of Directors | 0 companies |
| Lasse Øster Jørgensen | Board of Directors | 0 companies |
| Søren Michael Kofoed | Board of Directors | 0 companies |
| Hans Kristen Mørch Gundesen | Board of Directors | 0 companies |
| Morten Gad | Board of Directors | 0 companies |
| Niels Peder Opstrup | Board of Directors | 0 companies |
| Karsten Koed | Chairman | 0 companies |
| Hasse Resenbro | Board of Directors | 0 companies |
| Kenneth Mørk | Board of Directors | 0 companies |