| Revenue | DKK 437K | +123% |
| EBITDA | DKK -95K | -148% |
| Net profit | DKK -137K | -183% |
| Total assets | DKK 2,5M | +778% |
| Equity | DKK 132K | -51% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.551 | 1.453 | 897 | 958 | 434 | 518 | 982 | 655 | 614 | 86 | -547 | 196 | 437 |
| Staff expenses | -1.480 | -1.351 | -1.011 | -733 | -472 | -428 | -466 | -569 | -630 | -404 | -17 | -0 | -532 |
| EBITDA | 71 | 103 | -115 | 224 | -45 | 85 | 510 | 81 | -20 | -321 | -660 | 196 | -95 |
| Depreciation & amort. | -50 | -28 | -6 | -0 | -0 | -0 | -7 | -16 | -10 | -37 | -0 | -0 | -41 |
| EBIT | 21 | 75 | -120 | 224 | -45 | 85 | 503 | 65 | -30 | -358 | -660 | 196 | -136 |
| Net financials | -1 | -11 | -16 | -18 | -13 | -12 | -10 | -7 | -6 | -11 | -18 | -30 | -2 |
| Profit before tax | 20 | 64 | -137 | 206 | -58 | 73 | 493 | 59 | -36 | -369 | -678 | 166 | -137 |
| Tax | 5 | 31 | -26 | 45 | 118 | -0 | -8 | 13 | -9 | 9 | -0 | -0 | -0 |
| Net profit | 15 | 33 | -111 | 161 | -176 | 73 | 502 | 46 | -27 | -377 | -678 | 166 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.038 | 2.725 | 2.312 | 2.126 | 1.560 | 1.735 | 2.291 | 2.353 | 2.139 | 1.592 | 755 | 290 | 2.547 |
| Equity | 1.073 | 914 | 804 | 965 | 789 | 861 | 1.363 | 1.356 | 1.273 | 839 | 104 | 270 | 132 |
| Long-term debt | 554 | 555 | 555 | 554 | 554 | 554 | 554 | 568 | 600 | 554 | 556 | 0 | 0 |
| Short-term debt | 1.411 | 1.256 | 953 | 608 | 218 | 320 | 375 | 429 | 266 | 199 | 95 | 21 | 2.415 |
| Total debt | 1.965 | 1.811 | 1.508 | 1.162 | 772 | 874 | 928 | 997 | 866 | 753 | 652 | 21 | 2.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMON KALMER HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 50.0% | 50.0% | 1996 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Kalmer Jørgensen | Chief Executive Officer | 0 companies |