| Revenue | DKK -12K | +0% |
| EBITDA | DKK -12K | +0% |
| Net profit | DKK 475K | -67% |
| Total assets | DKK 11,4M | +3% |
| Equity | DKK 6,4M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -49 | -55 | -4.015 | -2.546 | -586 | -599 | 17.930 | 934 | 883 | -15 | -13 | -13 | -12 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -49 | -55 | -4.015 | -2.546 | -586 | -599 | 17.930 | 934 | 883 | -15 | -13 | -13 | -12 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -49 | -55 | -4.015 | -2.546 | -586 | -599 | 17.930 | 934 | 883 | -15 | -13 | -13 | -12 | -12 |
| Net financials | -4.021 | 325 | -349 | -1.339 | 80 | -368 | -360 | -196 | -206 | 1.266 | 110 | -103 | 1.355 | 443 |
| Profit before tax | -4.071 | 270 | -4.364 | -3.885 | -906 | -968 | 17.679 | 739 | 678 | 1.252 | 98 | -116 | 1.343 | 431 |
| Tax | -185 | 143 | 3 | 2 | -174 | -0 | 594 | -36 | 46 | -195 | -56 | -32 | -112 | -44 |
| Net profit | -3.885 | 128 | -4.367 | -3.887 | -732 | -968 | 17.084 | 774 | 631 | 1.446 | 153 | -83 | 1.456 | 475 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.038 | 13.807 | 12.254 | 8.547 | 8.538 | 7.837 | 5.305 | 6.269 | 7.030 | 8.551 | 8.956 | 8.985 | 11.088 | 11.385 |
| Equity | -4.874 | -4.746 | -9.114 | -13.000 | -13.732 | -14.700 | 1.521 | 2.295 | 2.926 | 4.373 | 4.526 | 4.442 | 5.898 | 6.373 |
| Long-term debt | 14.334 | 15.851 | 16.000 | 16.600 | 16.725 | 16.725 | 2.481 | 2.390 | 2.912 | 2.841 | 3.087 | 3.227 | 0 | 0 |
| Short-term debt | 1.578 | 2.702 | 5.368 | 4.948 | 5.545 | 5.812 | 1.303 | 1.585 | 1.191 | 1.338 | 1.342 | 1.316 | 5.190 | 5.011 |
| Total debt | 15.911 | 18.553 | 21.368 | 21.548 | 22.270 | 22.537 | 3.784 | 3.974 | 4.103 | 4.178 | 4.430 | 4.542 | 5.190 | 5.011 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Management | Management | 2011 | — | — |
FW Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CIMA C & I ApS | Company | 66.7% | 66.7% | 2017 |
HenBriLa Invest ApS | Company | 15.0% | 15.0% | 2019 |
HEGELUND INVEST ApS | Company | 15.0% | 15.0% | 2017 |
| Individual | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Vincents Svendsen | Management | 0 companies |
| Filip West | Management | 0 companies |