| Revenue | DKK -550K | -12% |
| EBITDA | DKK -1,3M | -15% |
| Net profit | DKK 7,1M | +129% |
| Total assets | DKK 222,5M | +1% |
| Equity | DKK 222,4M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -9 | -15 | — | -17 | -25 | -22 | -22 | 0 | 0 | 0 | 0 | -621 | -550 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -480 | -716 |
| EBITDA | -6 | -9 | -15 | 333 | -17 | -25 | -22 | -22 | -24 | -35 | 3.047 | -343 | -1.101 | -1.266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -9 | -15 | 333 | -17 | -25 | -22 | -22 | -24 | -35 | 3.047 | -343 | -1.101 | -1.266 |
| Net financials | 7.140 | 2.361 | 5.087 | 0 | 2.164 | -960 | 8.791 | 10.148 | 12.460 | 7.728 | 220.013 | -26.360 | -16.051 | 10.218 |
| Profit before tax | 7.137 | 2.352 | 5.072 | 333 | 2.147 | -986 | 8.769 | 10.126 | 12.436 | 7.692 | 223.060 | -26.703 | -17.153 | 8.952 |
| Tax | 2 | -14 | -14 | -0 | 25 | 187 | -37 | 59 | -12 | 130 | -169 | 1.359 | 6.995 | 1.900 |
| Net profit | 7.135 | 2.366 | 5.085 | 333 | 2.122 | -1.173 | 8.806 | 10.068 | 12.448 | 7.563 | 223.229 | -28.062 | -24.147 | 7.051 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.730 | 35.274 | 40.104 | 38.892 | 49.807 | 53.237 | 59.267 | 69.865 | 87.077 | 92.365 | 293.321 | 241.998 | 219.371 | 222.520 |
| Equity | 30.724 | 33.219 | 38.033 | 80 | 45.549 | 44.379 | 53.188 | 63.154 | 75.408 | 82.919 | 284.121 | 240.529 | 215.382 | 222.433 |
| Long-term debt | 0 | 2.000 | 2.000 | 0 | 2.000 | 1.600 | 1.500 | 1.500 | 1.500 | 1.500 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 55 | 71 | 0 | 2.258 | 7.259 | 4.579 | 5.211 | 10.169 | 7.945 | 9.200 | 1.469 | 3.989 | 86 |
| Total debt | 6 | 2.055 | 2.071 | 0 | 4.258 | 8.859 | 6.079 | 6.711 | 11.669 | 9.445 | 9.200 | 1.469 | 3.989 | 86 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2022 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 0.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Christian Dahl | Management | 0 companies |
| Michael Fabricius | Chief Executive Officer | 0 companies |
| Kirsten Birgit Buur Poulsen | Board of Directors | 0 companies |
| Johannes Poulsen | Chairman | 0 companies |