| Revenue | DKK -3,1M | -32% |
| EBITDA | DKK -8,5M | +24% |
| Net profit | DKK -15,8M | +9% |
| Total assets | DKK 557,1M | +17% |
| Equity | DKK 453,6M | -3% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.242 | -6.033 | -9.524 | -10.285 | -12.177 | -6.912 | -9.419 | -10.172 | -1.358 | -3.156 | -4.591 | -3.106 |
| Staff expenses | -1.783 | -1.855 | -3.560 | -3.394 | -3.774 | -2.704 | -1.978 | -4.588 | -3.731 | -4.273 | -4.415 | -4.722 |
| EBITDA | -8.025 | -7.888 | -13.084 | -13.679 | -15.951 | -9.616 | -11.849 | -17.703 | -7.339 | -7.446 | -11.194 | -8.545 |
| Depreciation & amort. | -4.697 | -4.643 | -4.877 | -54.778 | -4.959 | -5.534 | -5.675 | -5.767 | -5.959 | -6.137 | -6.189 | -6.987 |
| EBIT | -12.722 | -12.531 | -17.961 | -68.457 | -20.910 | -15.150 | -17.524 | -23.470 | -13.298 | -13.583 | -17.383 | -15.532 |
| Net financials | -3.092 | -2.542 | -2.538 | -2.498 | -4 | -5 | 0 | -6 | 0 | 0 | -4 | -315 |
| Profit before tax | -15.814 | -15.073 | -20.499 | -70.955 | -20.914 | -15.155 | -17.524 | -23.476 | -13.298 | -13.583 | -17.387 | -15.847 |
| Tax | -677 | -177 | -2.354 | -2.976 | -3.438 | -1.791 | -872 | -1.200 | -0 | -0 | -33 | -32 |
| Net profit | -15.137 | -14.896 | -18.145 | -67.979 | -17.476 | -13.364 | -16.652 | -22.276 | -13.298 | -13.583 | -17.354 | -15.815 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 214.477 | 198.968 | 235.978 | 298.084 | 276.365 | 287.202 | 272.065 | 272.335 | 267.286 | 265.191 | 475.803 | 557.078 |
| Equity | 149.863 | 134.968 | 166.822 | 288.844 | 271.367 | 282.531 | 265.879 | 243.603 | 230.305 | 216.722 | 469.368 | 453.553 |
| Long-term debt | 58.443 | 57.523 | 55.626 | 0 | 0 | 8 | 8 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.170 | 6.478 | 13.530 | 9.241 | 4.998 | 4.663 | 6.178 | 28.732 | 36.981 | 48.469 | 6.435 | 103.525 |
| Total debt | 64.613 | 64.001 | 69.156 | 9.241 | 4.998 | 4.671 | 6.186 | 28.732 | 36.981 | 48.469 | 6.435 | 103.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Earthkeeper Holding ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Sofie Kirk Kristiansen | Management | 0 companies |