| Revenue | DKK 1,3M | +24% |
| EBITDA | DKK 1,2M | -35% |
| Net profit | DKK 831K | -38% |
| Total assets | DKK 24M | +2% |
| Equity | DKK 8,6M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -139 | -82 | 299 | 698 | 884 | 719 | 459 | 827 | 719 | 1.198 | 897 | 1.234 | 1.009 | 1.252 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -139 | 762 | 1.794 | 1.460 | 1.301 | 748 | 757 | 1.294 | 2.839 | 2.408 | 1.072 | 1.399 | 1.912 | 1.248 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 173 | -74 | 223 | 234 | 1.060 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -139 | 762 | 1.794 | 1.460 | 1.127 | 674 | 534 | 1.061 | 1.779 | 2.408 | 1.072 | 1.399 | 1.912 | 1.248 |
| Net financials | -3 | -120 | -216 | -242 | -214 | -218 | -245 | -277 | -341 | -249 | -222 | -217 | -191 | -183 |
| Profit before tax | -141 | 641 | 1.578 | 1.218 | 913 | 455 | 289 | 784 | 1.438 | 2.159 | 851 | 1.183 | 1.721 | 1.065 |
| Tax | -35 | 145 | 347 | 268 | 201 | 100 | 64 | 172 | 316 | 475 | 187 | 260 | 379 | 234 |
| Net profit | -106 | 496 | 1.231 | 950 | 712 | 355 | 226 | 611 | 1.121 | 1.684 | 664 | 923 | 1.342 | 831 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.348 | 8.146 | 14.254 | 14.973 | 15.251 | 15.271 | 15.854 | 16.363 | 22.941 | 21.727 | 22.116 | 22.634 | 23.563 | 24.042 |
| Equity | 244 | 740 | 1.971 | 2.921 | 3.633 | 3.988 | 4.214 | 4.826 | 5.947 | 4.831 | 5.495 | 6.417 | 7.759 | 8.590 |
| Long-term debt | 6.601 | 6.095 | 9.648 | 9.071 | 8.473 | 7.937 | 7.810 | 7.231 | 15.169 | 14.742 | 14.283 | 13.797 | 13.319 | 12.812 |
| Short-term debt | 503 | 1.200 | 2.178 | 2.255 | 2.352 | 2.549 | 3.010 | 3.421 | 722 | 801 | 937 | 971 | 815 | 959 |
| Total debt | 7.103 | 7.295 | 11.826 | 11.327 | 10.825 | 10.486 | 10.820 | 10.652 | 15.891 | 15.543 | 15.220 | 14.768 | 14.135 | 13.770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUGE ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Norup | Management | 0 companies |