| Revenue | DKK 2,8M | +81% |
| EBITDA | DKK 2,3M | +138% |
| Net profit | DKK 1,3M | +16610% |
| Total assets | DKK 30,9M | -10% |
| Equity | DKK 8,6M | +17% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 83 | 139 | 643 | 541 | 628 | 893 | 1.024 | 1.278 | 893 | 1.332 | 1.540 | 2.786 |
| Staff expenses | -0 | -0 | -0 | -0 | -207 | -265 | -279 | -363 | -529 | -620 | -593 | -593 | -593 |
| EBITDA | 98 | 83 | 139 | 643 | 334 | 363 | 615 | 8.432 | 1.734 | 492 | 43 | 963 | 2.295 |
| Depreciation & amort. | -20 | -32 | -44 | -76 | -86 | -86 | -128 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 78 | 51 | 95 | 568 | 248 | 278 | 487 | 8.432 | 1.734 | 492 | 43 | 963 | 2.295 |
| Net financials | -83 | -51 | -87 | -221 | -254 | -305 | -162 | -262 | -416 | -610 | 1.762 | -989 | -699 |
| Profit before tax | -5 | -0 | 7 | 347 | -6 | -27 | 324 | 8.170 | 1.317 | -118 | 1.805 | -26 | 1.596 |
| Tax | 4 | -8 | 21 | 66 | 2 | -7 | 73 | 1.796 | 261 | -3 | 370 | -18 | 338 |
| Net profit | -9 | 7 | -14 | 281 | -8 | -20 | 252 | 6.374 | 1.057 | -115 | 1.436 | -8 | 1.258 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.180 | 3.238 | 6.648 | 9.751 | 9.677 | 9.721 | 17.449 | 30.718 | 38.801 | 34.981 | 34.241 | 34.222 | 30.947 |
| Equity | 391 | 399 | 385 | 666 | 658 | 638 | 889 | 7.264 | 5.980 | 5.865 | 7.301 | 7.293 | 8.551 |
| Long-term debt | 1.056 | 1.101 | 3.093 | 6.596 | 6.281 | 5.855 | 8.279 | 8.686 | 16.971 | 19.410 | 19.739 | 18.603 | 13.600 |
| Short-term debt | 733 | 1.739 | 3.170 | 2.423 | 2.658 | 3.140 | 8.184 | 12.933 | 14.513 | 8.741 | 6.391 | 7.486 | 7.783 |
| Total debt | 1.789 | 2.839 | 6.263 | 9.019 | 8.939 | 8.995 | 16.463 | 21.620 | 31.485 | 28.151 | 26.131 | 26.089 | 21.383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIRZAI HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rosenville Mirzai | Management | 0 companies |