| Revenue | DKK 125K | +92% |
| EBITDA | DKK -8K | +40% |
| Net profit | DKK 43K | +353% |
| Total assets | DKK 2,4M | -7% |
| Equity | DKK 2,3M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.210 | 1.922 | 1.660 | 1.416 | 1.465 | 1.025 | 1.150 | 1.260 | 878 | 253 | 281 | 219 | 65 | 125 |
| Staff expenses | -1.218 | -1.144 | -750 | -1.242 | -620 | -797 | -677 | -924 | -699 | -273 | -299 | -241 | -79 | -134 |
| EBITDA | 992 | 769 | 910 | 175 | 845 | 214 | 426 | 620 | 179 | -21 | -18 | -22 | -14 | -8 |
| Depreciation & amort. | -97 | -98 | -100 | -97 | -61 | -61 | -23 | 143 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 895 | 671 | 810 | 77 | 785 | 153 | 403 | 477 | 179 | -21 | -18 | -22 | -14 | -8 |
| Net financials | 20 | 12 | -27 | 14 | -166 | 527 | 91 | 155 | -226 | 146 | -829 | -176 | -4 | -21 |
| Profit before tax | 916 | 683 | 783 | 91 | 618 | 680 | 494 | 632 | -47 | 126 | -847 | -198 | -17 | 43 |
| Tax | 230 | 172 | 198 | 3 | 177 | 52 | 91 | 74 | 38 | 2 | -0 | -0 | -0 | -0 |
| Net profit | 686 | 511 | 586 | 88 | 441 | 628 | 402 | 558 | -85 | 124 | -847 | -198 | -17 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.820 | 3.114 | 3.828 | 3.664 | 4.273 | 4.294 | 4.509 | 4.822 | 4.381 | 4.119 | 3.032 | 2.611 | 2.551 | 2.361 |
| Equity | 2.155 | 2.666 | 3.252 | 3.210 | 3.521 | 4.019 | 4.069 | 4.431 | 4.146 | 4.050 | 2.980 | 2.559 | 2.542 | 2.345 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 19 | 2 | 0 | 81 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 619 | 402 | 529 | 428 | 747 | 249 | 438 | 391 | 154 | 69 | 52 | 52 | 9 | 16 |
| Total debt | 619 | 402 | 529 | 428 | 747 | 268 | 440 | 391 | 236 | 69 | 52 | 52 | 9 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1983 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Erik Rasmussen | Management | 0 companies |
| Tove Warming Rasmussen | Board of Directors | 0 companies |