| Revenue | DKK -203K | -26% |
| EBITDA | DKK -218K | +21% |
| Net profit | DKK -516K | +4% |
| Total assets | DKK 8,7M | +0% |
| Equity | DKK 16K | -97% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111 | 123 | 97 | 107 | 82 | 85 | 102 | 98 | -35 | 56 | 73 | -275 | -203 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 |
| EBITDA | 111 | 123 | 97 | 107 | 82 | 85 | 102 | 98 | -35 | 56 | 73 | -275 | -218 |
| Depreciation & amort. | -25 | -30 | -24 | -34 | -66 | -32 | -32 | -36 | -114 | -151 | -160 | -191 | -192 |
| EBIT | 87 | 93 | 73 | 72 | 17 | 52 | 69 | 62 | -149 | -95 | -88 | -466 | -410 |
| Net financials | -50 | -6 | -4 | 0 | -4 | -2 | -1 | -13 | -43 | -74 | -76 | -80 | -116 |
| Profit before tax | 36 | 87 | 69 | 72 | 12 | 50 | 68 | 49 | -192 | -169 | -164 | -546 | -526 |
| Tax | 9 | 12 | 17 | 17 | -3 | 11 | 15 | 11 | -43 | -35 | 16 | -10 | -10 |
| Net profit | 27 | 75 | 52 | 55 | 16 | 39 | 53 | 38 | -149 | -135 | -180 | -536 | -516 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.120 | 2.089 | 2.103 | 2.049 | 1.959 | 2.065 | 2.612 | 2.588 | 8.259 | 8.916 | 8.362 | 8.714 | 8.746 |
| Equity | 1.203 | 1.278 | 1.331 | 1.386 | 1.401 | 1.440 | 1.494 | 1.532 | 1.382 | 1.248 | 1.068 | 532 | 16 |
| Long-term debt | 688 | 608 | 525 | 440 | 374 | 307 | 246 | 193 | 134 | 74 | 0 | 0 | 0 |
| Short-term debt | 146 | 130 | 175 | 154 | 123 | 266 | 825 | 821 | 6.743 | 7.594 | 7.294 | 8.182 | 8.730 |
| Total debt | 833 | 738 | 700 | 594 | 497 | 573 | 1.071 | 1.014 | 6.877 | 7.669 | 7.294 | 8.182 | 8.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.S.HOLDING STADIL ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Solveig Nøhr Schmidt | Management | 0 companies |