| Revenue | DKK -10K | +4% |
| EBITDA | DKK -10K | -4% |
| Net profit | DKK 1,1M | +30% |
| Total assets | DKK 5,9M | +29% |
| Equity | DKK 5,5M | +24% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 40 | -101 | -50 | -36 | 29 | 33 | 39 | 30 | -10 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12 | -51 | -24 | 396 | 78 | -36 | 29 | 33 | 39 | 30 | -10 | -10 |
| Depreciation & amort. | 7 | -57 | -57 | -57 | -57 | -57 | -57 | -57 | -0 | -0 | -0 | -0 |
| EBIT | 5 | -108 | -81 | 339 | 21 | -93 | -28 | -24 | 39 | 30 | -10 | -10 |
| Net financials | -88 | -1.098 | -168 | 530 | 161 | 195 | 975 | 774 | 462 | 917 | 833 | 1.068 |
| Profit before tax | -83 | -1.206 | -249 | 371 | 54 | 102 | 946 | 750 | 501 | 947 | 824 | 1.058 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -88 | 1 | 16 | 15 | 8 | 2 |
| Net profit | -83 | -1.206 | -249 | 371 | 54 | 102 | 1.035 | 749 | 484 | 932 | 815 | 1.056 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.384 | 2.030 | 1.970 | 1.875 | 1.801 | 2.490 | 3.456 | 3.830 | 4.863 | 4.595 | 5.934 |
| Equity | -2 | 292 | 743 | 1.114 | 1.168 | 1.421 | 2.456 | 3.204 | 3.689 | 4.621 | 4.436 | 5.493 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 | 5 | 6 | 72 | 11 | 99 | 35 | 252 | 142 | 243 | 159 | 442 |
| Total debt | 2 | 5 | 6 | 72 | 11 | 99 | 35 | 252 | 142 | 243 | 159 | 442 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HERSKIND HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
FRAME THREE HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
FRAME TWO HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
KROGERNE ApS | Company | 10.0% | 10.0% | 2014 |
MEREKRO HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
FINK Invest ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Herskind | Chief Executive Officer | 0 companies |
| Kristian Boserup | Board of Directors | 0 companies |
| Jannick Secher | Board of Directors | 0 companies |
| Lars Bo Ive | Chairman | 0 companies |
| Ulrik Eriksen Fink | Board of Directors | 0 companies |