| Revenue | DKK 613K | +9% |
| EBITDA | DKK 68K | -50% |
| Net profit | DKK 42K | -56% |
| Total assets | DKK 685K | +42% |
| Equity | DKK 167K | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 582 | 1.258 | 1.218 | 1.149 | 1.074 | 729 | 603 | 696 | 846 | 662 | 500 | 564 | 613 |
| Staff expenses | -431 | -1.107 | -1.414 | -1.070 | -938 | -694 | -558 | -660 | -525 | -638 | -460 | -427 | -545 |
| EBITDA | 104 | 150 | -196 | 79 | 137 | 35 | 45 | 35 | 28 | 24 | 40 | 137 | 68 |
| Depreciation & amort. | -0 | -63 | -73 | -74 | -71 | -29 | -31 | -1 | -0 | -5 | -13 | -13 | -13 |
| EBIT | 104 | 87 | -269 | 5 | 66 | 6 | 15 | 34 | 28 | 19 | 27 | 123 | 54 |
| Net financials | -23 | -40 | -34 | -16 | -13 | -10 | -12 | -1 | -1 | -1 | -1 | 0 | 0 |
| Profit before tax | 81 | 47 | -162 | -11 | 52 | -4 | 3 | 33 | 27 | 18 | 26 | 123 | 54 |
| Tax | 21 | 12 | 71 | -5 | 19 | -1 | -22 | 4 | 6 | 5 | 4 | 26 | 12 |
| Net profit | 60 | 35 | -232 | -6 | 33 | -3 | 25 | 30 | 21 | 12 | 22 | 97 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 549 | 1.180 | 463 | 463 | 359 | 320 | 242 | 233 | 352 | 432 | 338 | 481 | 685 |
| Equity | — | 174 | -58 | -64 | -31 | -82 | -57 | -28 | -7 | 6 | 28 | 125 | 167 |
| Long-term debt | 257 | 145 | 182 | 133 | 78 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 222 | 861 | 338 | 394 | 312 | 379 | 299 | 260 | 359 | 426 | 310 | 356 | 517 |
| Total debt | 479 | 1.006 | 519 | 527 | 390 | 402 | 299 | 260 | 359 | 426 | 310 | 356 | 517 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sophus Rune Severin | Management | 0 companies |