| Revenue | DKK 1,7M | -7% |
| EBITDA | DKK -233K | +56% |
| Net profit | DKK -305K | +44% |
| Total assets | DKK 3,2M | +2% |
| Equity | DKK -1,7M | -22% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 769 | 2.873 | 2.968 | 2.985 | 2.282 | 1.905 | 1.815 | 1.681 |
| Staff expenses | -1.647 | -3.010 | -2.903 | -1.881 | -2.129 | -2.825 | -2.342 | -1.914 |
| EBITDA | -878 | -136 | 65 | 1.103 | 152 | -919 | -527 | -233 |
| Depreciation & amort. | -47 | -68 | -113 | -122 | -125 | -92 | -79 | -58 |
| EBIT | -925 | -204 | -48 | 981 | 28 | -1.011 | -606 | -292 |
| Net financials | -22 | -87 | -109 | -80 | -73 | -188 | -76 | -92 |
| Profit before tax | -947 | -290 | -117 | 902 | -45 | -1.200 | -682 | -384 |
| Tax | -206 | -57 | -23 | 202 | -6 | -231 | -141 | -79 |
| Net profit | -741 | -234 | -93 | 700 | -39 | -968 | -540 | -305 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.938 | 2.939 | 3.259 | 3.424 | 3.337 | 3.564 | 3.121 | 3.186 |
| Equity | -237 | -471 | -564 | 136 | 97 | -871 | -1.412 | -1.716 |
| Long-term debt | 0 | 0 | 0 | 115 | 119 | 123 | 2.844 | 3.404 |
| Short-term debt | 2.168 | 3.395 | 3.821 | 3.161 | 3.116 | 4.307 | 1.689 | 1.498 |
| Total debt | 2.168 | 3.395 | 3.821 | 3.276 | 3.235 | 4.430 | 4.533 | 4.902 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKN KVISTGÅRD HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
SRN Holding Ejby ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Risager Nielsen | Management | 0 companies |
| Allan Kenneth Nielsen | Chairman | 0 companies |
| Søren Kock | Board of Directors | 0 companies |