| Revenue | DKK 105K | -52% |
| EBITDA | DKK -30K | -135% |
| Net profit | DKK -17K | -131% |
| Total assets | DKK 1,4M | -4% |
| Equity | DKK 723K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 849 | 98 | -43 | — | 307 | 8 | 76 | 66 | 331 | 467 | 11 | 219 | 105 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -45 | -41 | -132 | -138 | -139 | -135 | -134 |
| EBITDA | 115 | 98 | -43 | 24 | 307 | 8 | 31 | 25 | 198 | 329 | -128 | 84 | -30 |
| Depreciation & amort. | 13 | 16 | -16 | -16 | -16 | -24 | -11 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 102 | 82 | -59 | 8 | 291 | -16 | 21 | 25 | 198 | 329 | -128 | 84 | -30 |
| Net financials | -47 | -59 | -44 | -44 | -31 | -23 | -25 | -27 | -22 | -16 | -23 | -29 | 13 |
| Profit before tax | 55 | 22 | -102 | -36 | 260 | -40 | -4 | -2 | 176 | 313 | -151 | 55 | -17 |
| Tax | -8 | 18 | -107 | -41 | 116 | 120 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 63 | 5 | 5 | 5 | 145 | -160 | -2 | -2 | 176 | 313 | -151 | 55 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.262 | 1.055 | 1.211 | 1.237 | 1.197 | 1.138 | 910 | 971 | 1.221 | 1.546 | 1.612 | 1.452 | 1.400 |
| Equity | 351 | 355 | 360 | 365 | 509 | 350 | 348 | 347 | 523 | 835 | 685 | 740 | 723 |
| Long-term debt | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 847 | 700 | 851 | 872 | 688 | 786 | 561 | 625 | 698 | 710 | 927 | 712 | 677 |
| Total debt | 912 | 700 | 851 | 872 | 688 | 786 | 561 | 625 | 698 | 710 | 927 | 712 | 677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
JR Management | Management | 2000 | — | — |
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Judy Ruth Palmvig Hermansen | Management | 0 companies |
| Revisionsfirmaet J. Barrett statsautoriserede revisorer | Audit | 0 companies |
| Rasmus Thiirmann Thomsen | Board of Directors | 0 companies |
| Rikke Thiirmann Thomsen | Board of Directors | 0 companies |
| Finn Birk | Board of Directors | 0 companies |