| Revenue | DKK 957K | -50% |
| EBITDA | DKK 634K | -60% |
| Net profit | DKK 472K | -60% |
| Total assets | DKK 1,8M | -29% |
| Equity | DKK 1,4M | -31% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 801 | 2.602 | 2.965 | 2.402 | 2.070 | 1.761 | 1.262 | 1.162 | 2.017 | 1.361 | 1.924 | 957 |
| Staff expenses | -325 | -1.010 | -1.125 | -1.168 | -831 | -583 | -504 | -262 | -526 | -353 | -330 | -322 |
| EBITDA | 476 | 1.592 | 1.841 | 1.234 | 1.240 | 1.177 | 758 | 900 | 1.491 | 1.008 | 1.595 | 634 |
| Depreciation & amort. | -0 | -51 | -55 | -174 | -198 | -172 | -95 | -56 | -56 | -69 | -59 | -14 |
| EBIT | 476 | 1.540 | 1.786 | 1.060 | 1.042 | 1.005 | 663 | 845 | 1.436 | 939 | 1.535 | 620 |
| Net financials | 1 | -2 | 3 | 4 | -7 | -2 | -8 | -12 | -19 | -18 | -6 | -14 |
| Profit before tax | 476 | 1.538 | 1.789 | 1.064 | 1.035 | 1.004 | 655 | 833 | 1.417 | 921 | 1.529 | 607 |
| Tax | 122 | 376 | 419 | 235 | 228 | 221 | 144 | 183 | 312 | 203 | 337 | 134 |
| Net profit | 354 | 1.162 | 1.370 | 829 | 807 | 782 | 511 | 650 | 1.105 | 718 | 1.193 | 472 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 983 | 2.271 | 3.460 | 2.949 | 2.048 | 1.993 | 1.687 | 2.355 | 2.756 | 2.266 | 2.585 | 1.842 |
| Equity | 444 | 1.606 | 2.976 | 2.305 | 1.612 | 1.594 | 1.305 | 1.654 | 2.159 | 1.728 | 2.020 | 1.393 |
| Long-term debt | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 416 | 630 | 449 | 623 | 436 | 399 | 382 | 701 | 589 | 534 | 564 | 449 |
| Total debt | 529 | 630 | 449 | 623 | 436 | 399 | 382 | 701 | 589 | 534 | 564 | 449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2013 | — | — |
KD Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SS SILVERFOX HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
KL SILVERFOX HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Aaboe | Management | 0 companies |
| Kristian Dreier | Management | 0 companies |