| Revenue | DKK 1,3M | +85% |
| EBITDA | DKK 320K | +401% |
| Net profit | DKK 272K | +331% |
| Total assets | DKK 496K | +279% |
| Equity | DKK 15K | +106% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 814 | 1.064 | 1.090 | 1.455 | 1.467 | 1.194 | 769 | 694 | 356 | 559 | 740 | 695 | 1.288 |
| Staff expenses | -732 | -1.658 | -909 | -1.495 | -1.181 | -1.178 | -815 | -672 | -593 | -646 | -451 | -801 | -968 |
| EBITDA | 83 | -594 | 336 | -127 | 280 | 14 | -47 | 22 | -237 | -87 | 289 | -106 | 320 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 |
| EBIT | 83 | -594 | 336 | -127 | 280 | 14 | -47 | 22 | -237 | -87 | 289 | -106 | 312 |
| Net financials | -1 | -2 | -10 | -21 | -12 | -3 | -7 | -10 | -10 | -15 | -20 | -12 | -9 |
| Profit before tax | 81 | -596 | 326 | -147 | 268 | 11 | -54 | 12 | -247 | -102 | 269 | -118 | 303 |
| Tax | 21 | -143 | 100 | -7 | 69 | 5 | -13 | 6 | 2 | -0 | -0 | -0 | 31 |
| Net profit | 60 | -453 | 225 | -141 | 199 | 7 | -41 | 6 | -249 | -102 | 269 | -118 | 272 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 944 | 714 | 317 | 623 | 287 | 545 | 211 | 235 | 71 | 175 | 141 | 131 | 496 |
| Equity | 140 | -313 | -88 | -228 | -29 | -22 | -64 | -57 | -306 | -408 | -139 | -257 | 15 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 804 | 1.026 | 405 | 852 | 317 | 567 | 275 | 292 | 377 | 583 | 280 | 388 | 481 |
| Total debt | 804 | 1.026 | 405 | 852 | 317 | 567 | 275 | 292 | 377 | 583 | 280 | 388 | 481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
CM 2012 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Stinne Knudsen | Management | 0 companies |