| Revenue | DKK 2,4M | +8% |
| EBITDA | DKK 214K | -30% |
| Net profit | DKK 25K | -63% |
| Total assets | DKK 3,5M | -3% |
| Equity | DKK 1,5M | -8% |
| Employees | 15 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.707 | 2.349 | 2.438 | 2.435 | 2.719 | 2.668 | 2.824 | 2.620 | 2.581 | 2.274 | 2.450 |
| Staff expenses | -1.454 | -2.113 | -2.189 | -1.897 | -1.966 | -1.706 | -1.996 | -2.220 | -2.216 | -1.970 | -2.236 |
| EBITDA | 253 | 236 | 249 | 538 | 753 | 962 | 828 | 400 | 365 | 304 | 214 |
| Depreciation & amort. | -20 | -69 | -62 | -72 | -73 | -60 | -80 | -88 | -88 | -88 | -88 |
| EBIT | 233 | 167 | 187 | 467 | 680 | 902 | 749 | 312 | 277 | 216 | 126 |
| Net financials | -159 | -180 | -166 | -175 | -191 | -108 | -55 | 75 | -114 | -129 | -94 |
| Profit before tax | 75 | -13 | 20 | 292 | 489 | 794 | 694 | 387 | 164 | 87 | 32 |
| Tax | 19 | -1 | 9 | 64 | 107 | 175 | 151 | 84 | 38 | 19 | 7 |
| Net profit | 56 | -13 | 11 | 228 | 382 | 619 | 542 | 303 | 125 | 68 | 25 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.585 | 3.639 | 3.645 | 3.649 | 3.878 | 4.284 | 4.251 | 4.030 | 3.693 | 3.616 | 3.495 |
| Equity | 106 | 93 | 104 | 332 | 714 | 1.333 | 1.876 | 1.959 | 1.734 | 1.652 | 1.528 |
| Long-term debt | 2.755 | 2.539 | 2.314 | 2.080 | 1.893 | 1.206 | 1.141 | 980 | 938 | 887 | 832 |
| Short-term debt | 724 | 990 | 1.200 | 1.193 | 1.211 | 1.671 | 1.144 | 974 | 897 | 948 | 998 |
| Total debt | 3.479 | 3.529 | 3.514 | 3.273 | 3.104 | 2.877 | 2.286 | 1.954 | 1.835 | 1.835 | 1.829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Susanne Ramskov Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Ramskov | Management | 0 companies |