| Revenue | DKK 4,7M | +23% |
| EBITDA | DKK 568K | +100% |
| Net profit | DKK 92K | +167% |
| Total assets | DKK 10,2M | +1% |
| Equity | DKK -444K | +17% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -99 | 2.600 | 2.664 | 3.068 | 2.552 | 1.956 | 4.003 | 3.435 | 3.797 | 4.685 |
| Staff expenses | -0 | -1.937 | -3.308 | -3.096 | -2.557 | -2.577 | -1.801 | -3.245 | -2.807 | -3.513 | -4.117 |
| EBITDA | -48 | -2.036 | -708 | -432 | 511 | -35 | 146 | 750 | 629 | 284 | 568 |
| Depreciation & amort. | -0 | -150 | -413 | -406 | -403 | -396 | -310 | -150 | -150 | -150 | -150 |
| EBIT | -48 | -2.186 | -1.121 | -838 | 108 | -431 | -165 | 600 | 479 | 135 | 418 |
| Net financials | -135 | -201 | 570 | -275 | -272 | -272 | -256 | -235 | -287 | -302 | -326 |
| Profit before tax | -183 | -2.387 | -552 | -1.113 | -164 | -703 | -420 | 366 | 192 | -168 | 92 |
| Tax | -43 | 43 | -121 | 36 | -0 | 85 | -0 | -0 | -0 | -32 | -0 |
| Net profit | -140 | -2.430 | -430 | -1.149 | -164 | -789 | -420 | 366 | 192 | -136 | 92 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.509 | 13.320 | 12.707 | 11.749 | 11.508 | 10.718 | 10.670 | 10.287 | 10.349 | 10.095 | 10.174 |
| Equity | -90 | 995 | 1.565 | 416 | 252 | -537 | -957 | -592 | -400 | -536 | -444 |
| Long-term debt | 0 | 0 | 9.702 | 9.295 | 8.941 | 8.576 | 9.162 | 8.511 | 9.311 | 8.760 | 8.271 |
| Short-term debt | 5.599 | 12.325 | 1.440 | 2.038 | 2.316 | 2.679 | 2.466 | 2.368 | 1.438 | 1.871 | 2.348 |
| Total debt | 5.599 | 12.325 | 11.143 | 11.333 | 11.257 | 11.255 | 11.628 | 10.878 | 10.749 | 10.631 | 10.619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2015 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEDERGAARD & NELLEMANN HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 15.0% | 15.0% | 2017 | |
JDN ApS | Company | 10.0% | 10.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
Boldhus ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Rind | Management | 0 companies |
| Christian Nedergaard Jensen | Chief Executive Officer | 0 companies |