| Revenue | DKK -201K | +298% |
| EBITDA | DKK -201K | -298% |
| Net profit | DKK 14,6M | +784% |
| Total assets | DKK 169,5M | +0% |
| Equity | DKK 93,2M | +22% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 20.014 | 65.491 | -51 | -201 |
| Staff expenses | -10.603 | -29.864 | -0 | -0 |
| EBITDA | 9.418 | 35.627 | -51 | -201 |
| Depreciation & amort. | -3.586 | -8.992 | -0 | -0 |
| EBIT | 5.832 | 26.635 | -51 | -201 |
| Net financials | -1.393 | -5.733 | 417 | 13.597 |
| Profit before tax | 4.439 | 20.902 | 366 | 13.396 |
| Tax | 2.381 | 1.203 | -1.283 | -1.187 |
| Net profit | 2.058 | 19.699 | 1.650 | 14.583 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 225.155 | 231.664 | 168.879 | 169.508 |
| Equity | 55.258 | 74.957 | 76.607 | 93.174 |
| Long-term debt | 121.973 | 89.301 | 80.228 | 71.250 |
| Short-term debt | 47.825 | 67.207 | 12.045 | 5.084 |
| Total debt | 169.797 | 156.508 | 92.273 | 76.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TopCap D ApS | Company | 50.0% | 50.0% | 2021 |
PAVILO ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Sven-Eric Nilsson | Chief Executive Officer | 0 companies |
| Henrik Normann | Deputy Chairman | 0 companies |
| Lene Boserup-Wedam | Board of Directors | 0 companies |
| Christian Aarosin | Board of Directors | 0 companies |
| Martin Jørgensen | Chairman | 0 companies |
| Erik Balleby Jensen | Board of Directors | 0 companies |
| John Thomas | Chairman | 0 companies |
| Henrik Boserup-Wedam | Board of Directors | 0 companies |