| Revenue | DKK 857K | +10% |
| EBITDA | DKK 857K | +10% |
| Net profit | DKK 221K | -30% |
| Total assets | DKK 17,2M | +4% |
| Equity | DKK 856K | +35% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 | 274 | 189 | 313 | 335 | 832 | 890 | 524 | 830 | 1.015 | 1.394 | 782 | 857 |
| Staff expenses | -0 | -0 | -0 | -0 | -125 | -120 | -54 | -120 | -120 | -120 | -120 | -0 | -0 |
| EBITDA | 125 | 274 | 189 | 313 | 210 | 712 | 837 | 404 | 710 | 895 | 273 | 782 | 857 |
| Depreciation & amort. | -0 | -0 | -0 | -120 | -74 | -56 | -100 | -122 | -130 | -130 | -142 | -75 | -57 |
| EBIT | 125 | 274 | 189 | 193 | 137 | 656 | 736 | 282 | 580 | 765 | 132 | 707 | 800 |
| Net financials | -53 | -155 | -211 | -365 | 98 | -85 | -481 | -420 | -454 | -458 | -1.648 | -339 | -349 |
| Profit before tax | 72 | 119 | -22 | -172 | 234 | 571 | 256 | -138 | 126 | 307 | -1.517 | 368 | 451 |
| Tax | 18 | 30 | -5 | -17 | -28 | 70 | 84 | -10 | -2 | 39 | 1 | 51 | 230 |
| Net profit | 54 | 89 | -17 | -155 | 262 | 501 | 172 | -128 | 129 | 268 | -1.518 | 316 | 221 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.923 | 5.657 | 8.072 | 11.097 | 14.812 | 15.702 | 16.788 | 17.192 | 17.928 | 17.714 | 15.706 | 16.490 | 17.226 |
| Equity | 134 | 223 | 206 | 51 | 895 | 1.396 | 1.568 | 1.440 | 1.569 | 1.837 | 319 | 635 | 856 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.688 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.789 | 5.434 | 7.866 | 11.046 | 13.918 | 14.306 | 13.531 | 15.751 | 16.359 | 15.877 | 15.387 | 15.855 | 16.202 |
| Total debt | 5.789 | 5.434 | 7.866 | 11.046 | 13.918 | 14.306 | 15.220 | 15.751 | 16.359 | 15.877 | 15.387 | 15.855 | 16.202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S. J. INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Otto Jakobsen | Management | 0 companies |