| Revenue | DKK 9,5M | +64% |
| EBITDA | DKK -293K | +82% |
| Net profit | DKK -1,5M | +42% |
| Total assets | DKK 11,6M | -42% |
| Equity | DKK -1,4M | -1568% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.008 | 2.481 | 3.482 | 5.788 | 9.496 |
| Staff expenses | -0 | -0 | -0 | -0 | -9.790 |
| EBITDA | 450 | 854 | 744 | -1.621 | -293 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -421 |
| EBIT | 450 | 854 | 744 | -1.621 | -715 |
| Net financials | -208 | -185 | -349 | -1.622 | -831 |
| Profit before tax | 242 | 669 | 395 | -3.243 | -1.545 |
| Tax | 62 | 147 | 116 | -608 | -5 |
| Net profit | 180 | 522 | 280 | -2.635 | -1.540 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.219 | 12.357 | 19.020 | 19.948 | 11.576 |
| Equity | 1.932 | 2.454 | 2.733 | 98 | -1.442 |
| Long-term debt | 1.331 | 1.102 | 1.873 | 1.796 | 1.712 |
| Short-term debt | 4.778 | 8.476 | 14.035 | 18.054 | 11.306 |
| Total debt | 6.108 | 9.577 | 15.909 | 19.849 | 13.017 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SO Management | Management | 2019 |
| Former (4) | ||
LF Management | Management | 2014 – 2017 |
JJ Audit | Audit | 2014 – 2025 |
TH Management | Management | 2017 – 2024 |
JM Management | Management | 2017 – 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lilian Frederiksen | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Torben Hvid | Management | 0 companies |
| Søren Olesen | Management | 0 companies |
| John Møller Nielsen | Management | 0 companies |