| Revenue | DKK 616K | +50% |
| EBITDA | DKK 133K | +851% |
| Net profit | DKK 8K | +110% |
| Total assets | DKK 2,3M | +24% |
| Equity | DKK 631K | +1% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | 105 | 371 | 529 | 788 | 856 | 789 | 686 | 411 | 616 |
| Staff expenses | -36 | -447 | -437 | -441 | -445 | -1.022 | -247 | -339 | -433 | -483 |
| EBITDA | -70 | -342 | -66 | 88 | 282 | -167 | 542 | 352 | -18 | 133 |
| Depreciation & amort. | -18 | -25 | -25 | -25 | -25 | -25 | -35 | -32 | -32 | -76 |
| EBIT | -88 | -367 | -92 | 63 | 257 | -192 | 508 | 320 | -50 | 57 |
| Net financials | -3 | -26 | -55 | -60 | -42 | -36 | -42 | -31 | -34 | -49 |
| Profit before tax | -53 | -393 | -147 | 3 | 215 | -228 | 466 | 289 | -84 | 8 |
| Tax | 19 | -86 | -32 | 2 | 47 | -50 | 105 | 64 | -0 | -0 |
| Net profit | -72 | -308 | -115 | 0 | 168 | -178 | 361 | 225 | -83 | 8 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 548 | 1.066 | 1.297 | 1.354 | 1.484 | 1.561 | 2.065 | 2.233 | 1.840 | 2.286 |
| Equity | 53 | -254 | -369 | -369 | -201 | -379 | 481 | 707 | 623 | 631 |
| Long-term debt | 0 | 0 | 0 | 0 | 12 | 12 | 0 | 0 | 0 | 0 |
| Short-term debt | 492 | 1.320 | 1.666 | 1.722 | 1.673 | 1.928 | 1.583 | 1.526 | 1.217 | 1.654 |
| Total debt | 492 | 1.320 | 1.666 | 1.722 | 1.685 | 1.941 | 1.583 | 1.526 | 1.217 | 1.654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FERDINAND HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
M Dohn ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Overgaard Dohn | Management | 0 companies |