| Revenue | DKK 7,8M | -624% |
| EBITDA | DKK 7,8M | +220% |
| Net profit | DKK 7,8M | +106% |
| Total assets | DKK 15,7M | -63% |
| Equity | DKK -27,4M | +22% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -481 | 124 | -861 | 1.011 | -921 | -692 | -1.127 | -1.027 | 1.274 | -500 | -1.927 | -1.493 | 7.823 |
| Staff expenses | -177 | -199 | -22 | -202 | -157 | -21 | -284 | -1.611 | -1.015 | -1.211 | -721 | -5.043 | -0 |
| EBITDA | -657 | -76 | -883 | 809 | -1.078 | -713 | -1.410 | -2.638 | 259 | -1.711 | -2.648 | -6.536 | 7.823 |
| Depreciation & amort. | -2 | -30 | -37 | -41 | -41 | -38 | -25 | -0 | -0 | -0 | -0 | -109.554 | -0 |
| EBIT | -660 | -106 | -921 | 768 | -1.119 | -751 | -1.435 | -2.638 | 259 | -1.711 | -2.648 | -116.089 | 7.823 |
| Net financials | -40 | 483 | 235 | -1.147 | 1.034 | -14 | -49 | -315 | 988 | -1.823 | -89 | -25.906 | 0 |
| Profit before tax | -699 | 378 | -685 | -378 | -85 | -766 | -1.485 | -2.953 | 1.247 | -3.534 | -2.737 | -141.996 | 7.823 |
| Tax | -0 | -0 | -0 | 466 | 172 | 832 | 5.177 | -4.133 | -397 | -214 | -478 | -17.613 | -0 |
| Net profit | -699 | 378 | -685 | -844 | -257 | -1.597 | -6.662 | 1.180 | 1.644 | -3.320 | -2.259 | -124.383 | 7.823 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.946 | 8.138 | 13.224 | 26.935 | 30.743 | 82.847 | 101.675 | 117.002 | 126.971 | 137.441 | 153.656 | 42.399 | 15.734 |
| Equity | -927 | -549 | -1.234 | 25.954 | 29.232 | 79.879 | 73.217 | 74.397 | 94.725 | 91.404 | 89.146 | -35.238 | -27.414 |
| Long-term debt | 4.796 | 8.073 | 14.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 891 |
| Short-term debt | 1.077 | 614 | 296 | 515 | 873 | 1.498 | 21.812 | 32.544 | 20.567 | 33.229 | 50.303 | 77.636 | 42.257 |
| Total debt | 5.873 | 8.687 | 14.458 | 515 | 873 | 1.498 | 21.812 | 32.544 | 20.567 | 33.229 | 50.303 | 77.636 | 43.149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2023 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
BE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2017 | |
STEEPER HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Johansen | Management | 0 companies |
| Perry Edward Toms | Chief Executive Officer | 0 companies |
| Bevan Eugene May | Chief Executive Officer | 0 companies |
| Steen Brummerstedt Iversen | Management | 0 companies |
| Anthony F. W. Grenon | Chairman | 0 companies |
| John-Paul Joseph Grenon | Board of Directors | 0 companies |