| Revenue | DKK -18K | -116% |
| EBITDA | DKK -34K | +47% |
| Net profit | DKK -58K | +39% |
| Total assets | DKK 213K | -49% |
| Equity | DKK -236K | -32% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 9 | -68 | -40 | 52 | 129 | 4 | 112 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -27 | -115 | -119 | -176 | -16 |
| EBITDA | -26 | 9 | -68 | -40 | 25 | 14 | -115 | -63 | -34 |
| Depreciation & amort. | -2 | -2 | -2 | -2 | -2 | -2 | -7 | -9 | -9 |
| EBIT | -28 | 7 | -70 | -42 | 23 | 12 | -121 | -72 | -42 |
| Net financials | -0 | -0 | -0 | -0 | -0 | -10 | -11 | -22 | -15 |
| Profit before tax | -28 | 7 | -70 | -42 | 23 | 2 | -133 | -94 | -58 |
| Tax | -6 | 1 | -15 | -0 | -4 | -0 | -0 | -0 | -0 |
| Net profit | -22 | 5 | -54 | -42 | 27 | 2 | -133 | -94 | -58 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86 | 130 | 105 | 63 | 259 | 813 | 762 | 415 | 213 |
| Equity | 57 | 115 | 60 | 19 | 46 | 48 | -85 | -179 | -236 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | 15 | 45 | 44 | 213 | 765 | 847 | 594 | 449 |
| Total debt | 29 | 15 | 45 | 44 | 213 | 765 | 847 | 594 | 449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MJ Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2018 | |
Langli ApS | Company | 25.0% | 25.0% | 2020 |
| Individual | 25.0% | 25.0% | 2017 | |
M Bergendorff Holding IVS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Kofoed Langli | Chief Executive Officer | 0 companies |
| Markus Jens Bergendorff | Management | 0 companies |
| Erik Michael Bruun | Deputy Chairman | 0 companies |