| Revenue | DKK 234K | -56% |
| EBITDA | DKK 234K | -56% |
| Net profit | DKK 205K | -48% |
| Total assets | DKK 4,6M | +3% |
| Equity | DKK 2,5M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | -548 | 511 | -883 | — | 130 | 155 | 459 | 179 | 69 | 1.505 | 529 | 234 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 376 | 206 | 92 | 598 | -9 | 130 | 155 | 459 | 179 | 69 | 1.505 | 529 | 234 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -17 | -17 | -17 | -17 | -18 | -25 | -21 | -17 |
| EBIT | 376 | 206 | 92 | 598 | -9 | 113 | 137 | 442 | 161 | 50 | 1.481 | 508 | 217 |
| Net financials | -225 | -254 | -101 | -107 | -20 | -725 | -145 | -563 | -15 | -45 | -24 | 0 | 62 |
| Profit before tax | — | -47 | 193 | 491 | -29 | -612 | -8 | 1.072 | 146 | 5 | 1.456 | 508 | 278 |
| Tax | 33 | -25 | 25 | 60 | -13 | -128 | 2 | 232 | 1 | 5 | 344 | 112 | 74 |
| Net profit | 118 | -23 | 168 | 432 | -16 | -484 | -10 | 840 | 144 | 0 | 1.113 | 396 | 205 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.201 | 4.880 | 2.747 | 2.688 | 2.548 | 1.987 | 2.021 | 1.758 | 1.855 | 3.170 | 4.609 | 4.433 | 4.563 |
| Equity | 175 | 197 | -105 | 327 | 297 | -215 | -225 | 615 | 771 | 771 | 1.884 | 2.280 | 2.485 |
| Long-term debt | 3.775 | 3.605 | 2.135 | 851 | 778 | 999 | 666 | 575 | 489 | 491 | 420 | 390 | 312 |
| Short-term debt | 177 | 1.045 | 684 | 1.477 | 1.433 | 1.202 | 1.580 | 541 | 596 | 1.908 | 2.305 | 1.762 | 1.767 |
| Total debt | 3.953 | 4.649 | 2.819 | 2.328 | 2.211 | 2.202 | 2.246 | 1.116 | 1.084 | 2.399 | 2.725 | 2.152 | 2.078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
AK 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 |
| Arne Kirkegaard Mouritsen | Chief Executive Officer | 0 companies |