| Revenue | DKK 1,8M | -12% |
| EBITDA | DKK 28K | -24% |
| Net profit | DKK 16K | -18% |
| Total assets | DKK 709K | -12% |
| Equity | DKK 150K | +12% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.383 | 1.390 | 1.318 | 1.863 | 1.894 | 1.581 | 1.432 | 1.413 | 1.783 | 2.003 | 1.972 | 2.041 | 1.801 |
| Staff expenses | -1.348 | -1.326 | -1.245 | -1.841 | -1.783 | -1.486 | -1.352 | -1.294 | -1.632 | -1.906 | -1.954 | -2.004 | -1.773 |
| EBITDA | 35 | 64 | 72 | 21 | 110 | 95 | 79 | 119 | 151 | 97 | 17 | 37 | 28 |
| Depreciation & amort. | -64 | -64 | -64 | -64 | -64 | -64 | -64 | -64 | -64 | -0 | -0 | -0 | -0 |
| EBIT | -29 | 0 | 9 | -43 | 47 | 31 | 15 | 55 | 87 | 97 | 17 | 37 | 28 |
| Net financials | 8 | 3 | 11 | 6 | -2 | -6 | -5 | -3 | -6 | -9 | -8 | -10 | -5 |
| Profit before tax | -21 | 3 | 20 | -37 | 45 | 26 | 11 | 52 | 81 | 88 | 9 | 27 | 23 |
| Tax | -5 | -10 | 6 | -7 | 11 | 7 | 3 | 13 | 19 | 19 | 3 | 6 | 6 |
| Net profit | -16 | 13 | 14 | -30 | 34 | 19 | 7 | 39 | 62 | 69 | 6 | 20 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 901 | 878 | 1.028 | 1.150 | 1.196 | 952 | 736 | 711 | 1.070 | 882 | 778 | 806 | 709 |
| Equity | 360 | 373 | 387 | 357 | 391 | 259 | 117 | 156 | 159 | 167 | 113 | 134 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 445 | 419 | 558 | 723 | 749 | 650 | 591 | 541 | 911 | 715 | 665 | 672 | 559 |
| Total debt | 445 | 419 | 558 | 723 | 749 | 650 | 591 | 541 | 911 | 715 | 665 | 672 | 559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Solvej Christensen | Founder | 0 companies |