| Revenue | DKK -17K | -106% |
| EBITDA | DKK -17K | -106% |
| Net profit | DKK -88K | -172% |
| Total assets | DKK 6,1M | +0% |
| Equity | DKK 3M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | 310 | 232 | 25 | 163 | 64 | 146 | 268 | 1.066 | 649 | 2.634 | 271 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 190 | 310 | 166 | 25 | 163 | 64 | 146 | 268 | 1.066 | 649 | 2.634 | 271 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -10 | -10 | -86 | -76 | -76 | -76 | -106 | -21 | -79 | -6 |
| EBIT | 190 | 310 | 166 | 15 | 153 | -22 | 70 | 192 | 991 | 543 | 2.613 | 192 | -22 |
| Net financials | -151 | -299 | -234 | -253 | -215 | -426 | -162 | -305 | -172 | -194 | -141 | -15 | -93 |
| Profit before tax | — | 11 | -62 | -238 | -62 | -448 | -92 | -113 | 818 | 349 | 2.472 | 177 | -115 |
| Tax | 7 | 3 | 3 | -50 | -14 | 14 | -0 | -143 | 180 | 172 | 538 | 55 | -27 |
| Net profit | 31 | 8 | -65 | -188 | -48 | -462 | -92 | 30 | 638 | 177 | 1.934 | 122 | -88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.649 | 8.066 | 7.850 | 7.870 | 7.889 | 7.600 | 7.546 | 7.648 | 8.654 | 10.326 | 6.797 | 6.084 | 6.068 |
| Equity | 102 | 110 | 46 | -142 | -191 | -653 | -745 | 235 | 873 | 1.051 | 2.985 | 3.107 | 3.019 |
| Long-term debt | 7.500 | 7.638 | 7.633 | 7.010 | 6.988 | 6.994 | 6.994 | 6.444 | 6.119 | 4.321 | 0 | 0 | 0 |
| Short-term debt | 47 | 317 | 171 | 1.002 | 1.092 | 1.259 | 1.297 | 969 | 1.661 | 4.952 | 3.812 | 2.978 | 3.049 |
| Total debt | 7.547 | 7.955 | 7.804 | 8.012 | 8.080 | 8.253 | 8.291 | 7.413 | 7.780 | 9.273 | 3.812 | 2.978 | 3.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Svale Invest ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Stener Kavena Visborg Madsen | Chief Executive Officer | 0 companies |
| John Stener Madsen | Chief Executive Officer | 0 companies |