| Revenue | DKK 7,7M | +2% |
| EBITDA | DKK -1,8M | -617% |
| Net profit | DKK -2,4M | -7499% |
| Total assets | DKK 1,8M | -64% |
| Equity | DKK -2,4M | -4997% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.676 | 4.752 | 3.706 | 5.886 | 5.547 | 5.269 | 7.039 | 8.057 | 7.146 | 6.264 | 7.528 | 7.706 |
| Staff expenses | -3.247 | -3.465 | -2.828 | -4.873 | -5.116 | -5.116 | -5.795 | -7.251 | -7.003 | -6.133 | -7.176 | -7.386 |
| EBITDA | 429 | 1.287 | 878 | 1.013 | 431 | 46 | 1.244 | 806 | 142 | 130 | 352 | -1.818 |
| Depreciation & amort. | -142 | -148 | -141 | -99 | -123 | -102 | -130 | -147 | -162 | -319 | -353 | -336 |
| EBIT | 287 | 1.138 | 737 | 914 | 307 | -56 | 1.114 | 659 | -20 | -189 | -1 | -2.154 |
| Net financials | -42 | -29 | 23 | 22 | -398 | -115 | -228 | -381 | -112 | -63 | -53 | -146 |
| Profit before tax | 245 | 1.109 | 760 | 937 | -91 | -171 | 886 | 278 | -131 | -252 | -55 | -2.300 |
| Tax | 66 | 278 | 187 | 240 | -20 | -38 | 219 | 80 | -19 | -131 | -23 | 113 |
| Net profit | 179 | 831 | 573 | 697 | -71 | -134 | 667 | 198 | -113 | -122 | -32 | -2.413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.585 | 2.629 | 2.556 | 2.373 | 2.420 | 2.002 | 2.950 | 3.371 | 5.200 | 5.542 | 4.922 | 1.767 |
| Equity | 259 | 994 | 1.470 | 866 | 95 | -38 | 629 | 627 | 406 | 174 | 48 | -2.365 |
| Long-term debt | 84 | 0 | 0 | 187 | 60 | 0 | 0 | 78 | 121 | 141 | 627 | 0 |
| Short-term debt | 1.225 | 1.635 | 1.086 | 1.320 | 2.324 | 2.040 | 2.321 | 2.666 | 4.673 | 5.227 | 4.246 | 4.132 |
| Total debt | 1.309 | 1.635 | 1.086 | 1.507 | 2.324 | 2.040 | 2.321 | 2.744 | 4.794 | 5.368 | 4.873 | 4.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 | |
OLIVIAND ApS | Company | 33.3% | 33.3% | 2023 |
ACL Holding 2022 ApS | Company | 20.0% | 20.0% | 2023 |
SRL HOLDINGS 2014 ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Rothenberg Lind | Management | 0 companies |