| Revenue | DKK 967K | +50% |
| EBITDA | DKK 295K | +211% |
| Net profit | DKK -98K | -24% |
| Total assets | DKK 31,6M | +14% |
| Equity | DKK 1,3M | -7% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 135 | 382 | 489 | 646 | 967 |
| Staff expenses | -431 | -334 | -354 | -539 | -672 |
| EBITDA | -296 | 48 | 135 | 95 | 295 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -296 | 48 | 135 | 95 | 295 |
| Net financials | 74 | 125 | 84 | -252 | -416 |
| Profit before tax | -222 | 173 | 219 | -157 | -121 |
| Tax | -6 | -18 | 49 | -78 | -23 |
| Net profit | -216 | 191 | 170 | -79 | -98 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.107 | 20.038 | 23.447 | 27.721 | 31.620 |
| Equity | 1.126 | 1.317 | 1.487 | 1.407 | 1.305 |
| Long-term debt | 2.028 | 8.887 | 8.499 | 8.171 | 29.097 |
| Short-term debt | 10.953 | 9.834 | 13.461 | 18.143 | 1.218 |
| Total debt | 12.981 | 18.721 | 21.960 | 26.314 | 30.315 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SS Chief Executive Officer | Chief Executive Officer | 2018 |
| Former (2) | ||
UW Management | Management | 2022 – 2023 |
OS Management | Management | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Former (2) | ||
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2013 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 10–14.99% | 10–14.99% | 2013 | |
| Company | 10–14.99% | 10–14.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Skallebæk | Chief Executive Officer | 0 companies |
| Ulrich Wulff Norden Venge | Management | 0 companies |
| Odin Sørensen | Management | 0 companies |
| Allan Krogsgaard Nielsen | Board of Directors | 0 companies |
| Kenneth Helden | Board of Directors | 0 companies |
| Jacob Schmidt Karlsen | Board of Directors | 0 companies |
| Ole Schielder Kristoffersen | Chairman | 0 companies |
| Peter Toni Hansen | Board of Directors | 0 companies |