| Revenue | DKK 1,4M | -17% |
| EBITDA | DKK -212K | -708% |
| Net profit | DKK -169K | -563% |
| Total assets | DKK 215K | -49% |
| Equity | DKK -78K | -186% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89 | 1.593 | 1.714 | 1.425 | 1.362 | 1.269 | 1.098 | 1.046 | 1.078 | 1.687 | 1.399 |
| Staff expenses | -154 | -1.365 | -1.527 | -1.436 | -1.245 | -1.267 | -1.039 | -1.009 | -1.132 | -1.225 | -1.163 |
| EBITDA | -66 | 228 | 188 | -11 | 117 | 2 | 60 | 37 | -69 | -26 | -212 |
| Depreciation & amort. | 8 | 27 | 71 | -52 | -52 | -59 | -5 | -3 | -0 | -0 | -0 |
| EBIT | -74 | 201 | 117 | -63 | 65 | -57 | 54 | 35 | -69 | -26 | -212 |
| Net financials | -7 | -9 | -0 | -1 | -5 | -2 | -3 | -4 | -1 | 1 | -5 |
| Profit before tax | -81 | 191 | 117 | -63 | 60 | -59 | 51 | 31 | -70 | -25 | -217 |
| Tax | -20 | 46 | 26 | -14 | 13 | -13 | 11 | 7 | -0 | -0 | -48 |
| Net profit | -61 | 146 | 91 | -49 | 47 | -46 | 40 | 24 | -70 | -25 | -169 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 488 | 525 | 552 | 360 | 410 | 375 | 678 | 368 | 353 | 419 | 215 |
| Equity | -6 | 140 | 146 | 12 | 59 | 63 | 103 | 126 | 56 | 91 | -78 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 494 | 381 | 403 | 348 | 352 | 313 | 576 | 242 | 297 | 328 | 293 |
| Total debt | 494 | 381 | 403 | 348 | 352 | 313 | 576 | 242 | 297 | 328 | 293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2019 | — | — |
JS Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vørner1 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Stiig Ejvind Mondrup Jensen | Management | 0 companies |
| John Sommer Schmidt | Unofficial title | 0 companies |