| Revenue | DKK -7,4M | — |
| EBITDA | DKK -7,4M | -11% |
| Net profit | DKK 8,7M | -85% |
| Total assets | DKK 509,4M | -2% |
| Equity | DKK 508,9M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 175.000 | — | — | — | 0 | — | — | -7.367 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.186 | -2.291 | -2.221 | -2.272 | -2.467 | -2.500 | 172.264 | -2.674 | -3.374 | -3.103 | -6.833 | -5.968 | -6.667 | -7.367 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.186 | -2.291 | -2.221 | -2.272 | -2.467 | -2.500 | 172.264 | -2.674 | -3.374 | -3.103 | -6.833 | -5.968 | -6.667 | -7.367 |
| Net financials | 38.822 | 56.213 | 58.719 | 97.504 | 110.114 | 97.856 | 181.485 | 82.233 | 77.607 | 58.222 | 6.142 | 21.054 | 67.621 | 17.168 |
| Profit before tax | 37.636 | 53.922 | 56.498 | 95.232 | 107.647 | 95.356 | 178.750 | 79.559 | 74.232 | 55.119 | -692 | 15.086 | 60.954 | 9.801 |
| Tax | -0 | 104 | 11 | 895 | -493 | 1.594 | 861 | 1.017 | 4 | 6.493 | -49 | -1.350 | 3.770 | 1.075 |
| Net profit | 37.636 | 53.819 | 56.487 | 94.337 | 108.140 | 93.763 | 177.889 | 78.542 | 74.229 | 48.626 | -643 | 16.437 | 57.184 | 8.726 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 427.597 | 470.624 | 524.702 | 578.959 | 641.869 | 644.540 | 508.726 | 568.782 | 596.582 | 630.967 | 521.711 | 518.163 | 520.371 | 509.407 |
| Equity | 422.994 | 468.028 | 514.112 | 555.948 | 636.671 | 642.416 | 501.258 | 519.300 | 593.529 | 622.155 | 516.512 | 517.949 | 520.133 | 508.859 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.603 | 2.596 | 10.590 | 23.011 | 5.198 | 2.123 | 7.469 | 49.482 | 3.053 | 8.812 | 5.199 | 214 | 238 | 548 |
| Total debt | 4.603 | 2.596 | 10.590 | 23.011 | 5.198 | 2.123 | 7.469 | 49.482 | 3.053 | 8.812 | 5.199 | 214 | 238 | 548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Founder | Founder | 2011 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PDN Invest ApS | Company | 20.0% | 20.0% | 2022 |
Lidac Holding ApS | Company | 20.0% | 20.0% | 2022 |
Bintang Invest ApS | Company | 20.0% | 20.0% | 2022 |
DanJas Invest ApS | Company | 10.0% | 10.0% | 2022 |
Buoyancy Invest ApS | Company | 10.0% | 10.0% | 2022 |
DC & Co ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 0.0% | 2021 | |
| Individual | 5.0% | 0.0% | 2021 | |
| Individual | 5.0% | 0.0% | 2021 | |
| Individual | 5.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Svend-Aage Nielsen | Founder | 0 companies |
| Morten Daugaard Nielsen | Chief Executive Officer | 0 companies |
| Erik Holst Jørgensen | Chairman | 0 companies |
| Lene Lund Wulff | Board of Directors | 0 companies |
| Lise Daugaard Christensen | Board of Directors | 0 companies |
| Carl Christian Nielsen | Chairman | 0 companies |
| Clas Nylandsted Andersen | Board of Directors | 0 companies |
| Peter Schak Larsen | Chairman | 0 companies |
| Peter Daugaard Nielsen | Board of Directors | 0 companies |
| Preben Larsen | Board of Directors | 0 companies |
| Vagn Aage Jensen | Board of Directors | 0 companies |
| Dorthe Lund Kaack | Board of Directors | 0 companies |
| Flemming Johnsen | Board of Directors | 0 companies |