| Revenue | DKK 2,1M | -45% |
| EBITDA | DKK 2,1M | -45% |
| Net profit | DKK 1,6M | -44% |
| Total assets | DKK 20,5M | +17% |
| Equity | DKK 14,1M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | 1.648 | 103 | — | 529 | -76 | 302 | 1.022 | -68 | 993 | 1.635 | 1.398 | 3.891 | 2.142 |
| Staff expenses | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -48 | 1.648 | 103 | 0 | 529 | -76 | 302 | 1.022 | -68 | 993 | 1.635 | 1.398 | 3.891 | 2.142 |
| Depreciation & amort. | -1.214 | -1.214 | -1.214 | -0 | -934 | -934 | -674 | -336 | -336 | -336 | -336 | -336 | -336 | -336 |
| EBIT | -1.261 | 435 | -1.111 | 0 | -404 | -1.010 | -373 | 687 | -404 | 657 | 1.300 | 1.062 | 3.555 | 1.806 |
| Net financials | -158 | -96 | -73 | 0 | 59 | 11 | -16 | 86 | 78 | -45 | 87 | 73 | 92 | 246 |
| Profit before tax | -1.420 | 339 | -1.184 | 0 | -431 | -999 | -388 | 772 | -326 | 612 | 1.386 | 1.135 | 3.647 | 2.052 |
| Tax | -359 | 101 | -349 | -0 | -87 | -209 | -83 | 176 | -87 | 63 | 306 | 251 | 806 | 454 |
| Net profit | -1.061 | 238 | -834 | 0 | -344 | -790 | -305 | 596 | -239 | 549 | 1.081 | 884 | 2.841 | 1.598 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.604 | 12.899 | 11.026 | 0 | 10.819 | 9.938 | 13.148 | 13.765 | 13.465 | 13.393 | 15.544 | 16.767 | 17.532 | 20.479 |
| Equity | 11.256 | 11.494 | 8.207 | 0 | 7.195 | 7.300 | 6.765 | 7.361 | 7.122 | 7.672 | 8.752 | 9.636 | 12.477 | 14.075 |
| Long-term debt | 0 | 330 | 557 | 0 | 52 | 0 | 0 | 118 | 40 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.348 | 1.076 | 526 | 0 | 2.307 | 1.583 | 5.472 | 5.317 | 5.407 | 4.900 | 6.044 | 6.457 | 4.455 | 5.878 |
| Total debt | 2.348 | 1.405 | 1.083 | 0 | 2.360 | 1.583 | 5.472 | 5.435 | 5.448 | 4.900 | 6.044 | 6.457 | 4.455 | 5.878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BG6 Holding ApS | Company | 66.7% | 66.7% | 2017 |
HenBriLa Invest ApS | Company | 10.0% | 10.0% | 2019 |
HEGELUND INVEST ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Vincents Svendsen | Management | 0 companies |
| Jesper Sidenius | Board of Directors | 0 companies |
| Flemming Bent Lindeløv | Chairman | 0 companies |
| Henrik Bring Larsen | Board of Directors | 0 companies |
| Carsten Sode West | Board of Directors | 0 companies |
| Filip West | Board of Directors | 0 companies |