| Revenue | DKK -39K | -214% |
| EBITDA | DKK -170K | -92% |
| Net profit | DKK -167K | -51% |
| Total assets | DKK 573K | -20% |
| Equity | DKK -208K | -404% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.872 | 6.010 | 5.746 | 1.593 | 1.556 | 442 | -72 | 67 | 946 | 55 | 157 | 34 | -39 |
| Staff expenses | -812 | -746 | -753 | -817 | -930 | -607 | -430 | -139 | -163 | -190 | -186 | -122 | -131 |
| EBITDA | 1.326 | 1.154 | 2.337 | 777 | 626 | -165 | -502 | -72 | 783 | -168 | -38 | -88 | -170 |
| Depreciation & amort. | -204 | -204 | -204 | -204 | -204 | -0 | -0 | -0 | -11 | -12 | -23 | -40 | -31 |
| EBIT | 1.121 | 950 | 2.133 | 573 | 422 | -165 | -502 | -72 | 772 | -180 | -61 | -128 | -201 |
| Net financials | -10 | -2 | 34 | -28 | 5 | -5 | -37 | -11 | -21 | -36 | -69 | -11 | -12 |
| Profit before tax | 1.112 | 949 | 2.167 | 544 | 427 | -76 | -538 | -83 | 751 | -216 | -131 | -139 | -213 |
| Tax | 282 | 234 | 529 | 127 | 103 | 47 | -117 | -18 | 168 | -46 | -26 | -29 | -46 |
| Net profit | 830 | 714 | 1.638 | 418 | 325 | -123 | -421 | -66 | 583 | -170 | -104 | -111 | -167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.578 | 3.813 | 4.894 | 4.091 | 1.798 | 1.141 | 638 | 600 | 1.547 | 1.150 | 877 | 717 | 573 |
| Equity | 2.512 | 2.726 | 2.864 | 1.282 | 1.607 | 413 | -61 | -126 | 456 | 174 | 69 | -41 | -208 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.869 | 943 | 1.940 | 2.768 | 191 | 727 | 699 | 726 | 1.091 | 976 | 807 | 759 | 781 |
| Total debt | 1.869 | 943 | 1.940 | 2.768 | 191 | 727 | 699 | 726 | 1.091 | 976 | 807 | 759 | 781 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Founder | Founder | 2012 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Martin Sidelmann Holding ApS | Company | 100.0% | 100.0% | 2018 |
SCENETEK HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
Elumiled Holding ApS | Company | 50.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jensen | Founder | 0 companies |
| Martin Sidelmann | Chief Executive Officer | 0 companies |