| Revenue | DKK 3,9M | -10% |
| EBITDA | DKK 398K | -43% |
| Net profit | DKK 110K | -66% |
| Total assets | DKK 2,1M | -18% |
| Equity | DKK 1,6M | -12% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 787 | 1.606 | — | 2.173 | 2.449 | 3.239 | 2.996 | 3.961 | 3.545 | 4.222 | 4.357 | 3.928 |
| Staff expenses | -827 | -1.042 | -1.339 | -1.422 | -2.302 | -2.323 | -2.564 | -2.356 | -2.687 | -3.233 | -3.392 | -3.513 |
| EBITDA | -40 | 564 | 430 | 752 | 147 | 916 | 433 | 1.605 | 858 | 989 | 701 | 398 |
| Depreciation & amort. | 1 | -14 | -36 | -81 | -138 | -164 | -172 | -198 | -321 | -292 | -280 | -282 |
| EBIT | -41 | 551 | 393 | 671 | 9 | 752 | 261 | 1.406 | 537 | 697 | 421 | 116 |
| Net financials | 26 | 1 | -3 | -6 | -28 | -15 | -11 | -14 | 18 | 1 | -1 | 26 |
| Profit before tax | -15 | 551 | 390 | 664 | -19 | 736 | 250 | 1.392 | 556 | 698 | 420 | 141 |
| Tax | -0 | 137 | 93 | 146 | -3 | 162 | 57 | 307 | 121 | 153 | 92 | 31 |
| Net profit | -15 | 414 | 297 | 518 | -15 | 574 | 193 | 1.085 | 434 | 545 | 328 | 110 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 386 | 732 | 1.238 | 1.821 | 1.958 | 2.092 | 1.087 | 3.323 | 2.729 | 3.073 | 2.567 | 2.112 |
| Equity | 65 | 479 | 651 | 869 | 654 | 1.228 | 296 | 1.381 | 1.816 | 1.960 | 1.788 | 1.579 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 36 | 18 | 0 |
| Short-term debt | 321 | 249 | 581 | 934 | 1.273 | 823 | 755 | 1.880 | 811 | 1.045 | 744 | 534 |
| Total debt | 321 | 249 | 581 | 934 | 1.273 | 823 | 755 | 1.880 | 865 | 1.081 | 762 | 534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2022 | — | — |
CJ Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOCK HOLDING SØNDERBORG ApS | Company | 50.0% | 50.0% | 2020 |
Redd Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steven Andersson | Management | 0 companies |
| Carsten Jensen Kock | Management | 0 companies |