| Revenue | DKK 590K | -7% |
| EBITDA | DKK -259K | -530% |
| Net profit | DKK -379K | -114% |
| Total assets | DKK 2,2M | -5% |
| Equity | DKK 505K | +123% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 506 | 497 | 239 | 199 | 411 | 252 | 588 | 636 | 590 |
| Staff expenses | -540 | -589 | -718 | -838 | -941 | -837 | -687 | -662 | -849 |
| EBITDA | -34 | -93 | -479 | -638 | -530 | -585 | -98 | -41 | -259 |
| Depreciation & amort. | -12 | -12 | -15 | -22 | -24 | -12 | -12 | -9 | -2 |
| EBIT | -46 | -105 | -495 | -660 | -555 | -597 | -111 | -50 | -262 |
| Net financials | -14 | -26 | -44 | -110 | -137 | -144 | -151 | -177 | -111 |
| Profit before tax | -60 | -131 | -538 | -771 | -692 | -741 | -262 | -227 | -373 |
| Tax | -8 | -29 | -117 | -169 | -152 | -163 | -53 | -50 | 6 |
| Net profit | -52 | -102 | -421 | -601 | -540 | -578 | -209 | -177 | -379 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.652 | 1.871 | 2.889 | 3.282 | 3.018 | 2.566 | 2.419 | 2.258 | 2.154 |
| Equity | 448 | 346 | -75 | -677 | -1.216 | -1.795 | -2.003 | -2.181 | 505 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.203 | 1.525 | 2.964 | 3.959 | 4.235 | 4.360 | 4.423 | 4.439 | 1.649 |
| Total debt | 1.203 | 1.525 | 2.964 | 3.959 | 4.235 | 4.360 | 4.423 | 4.439 | 1.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AXEL SCHOU BERTELSEN HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sine Schou Bertelsen | Management | 0 companies |
| Dida Schou Bertelsen | Board of Directors | 0 companies |
| Ulla Bertelsen | Board of Directors | 0 companies |
| Axel Schou Bertelsen | Chairman | 0 companies |