| Revenue | DKK 279K | -21% |
| EBITDA | DKK 279K | -21% |
| Net profit | DKK 447K | -72% |
| Total assets | DKK 5,3M | -4% |
| Equity | DKK 5,3M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -54 | -37 | -7 | -6 | -5 | 151 | 43 | 106 | -150 | 465 | 478 | 388 | 354 | 279 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -54 | -37 | -7 | -6 | -5 | 151 | 43 | 106 | -150 | 465 | 478 | 388 | 354 | 279 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -54 | -37 | -7 | -6 | -5 | 151 | 43 | 106 | -150 | 465 | 478 | 388 | 354 | 279 |
| Net financials | 347 | 107 | 38 | 320 | 204 | 1.152 | -94 | 159 | 415 | 1.022 | -566 | 1.056 | 1.369 | 298 |
| Profit before tax | 293 | 70 | 31 | 314 | 200 | 1.303 | -50 | 266 | 265 | 1.487 | -88 | 1.444 | 1.723 | 577 |
| Tax | 53 | 25 | 6 | 73 | -3 | -37 | -53 | 32 | 115 | 408 | -0 | 299 | 145 | 130 |
| Net profit | 240 | 45 | 25 | 241 | 203 | 1.340 | 2 | 234 | 149 | 1.078 | -88 | 1.145 | 1.578 | 447 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.259 | 1.278 | 1.284 | 1.443 | 1.669 | 2.833 | 2.745 | 3.019 | 3.061 | 4.107 | 3.624 | 4.760 | 5.544 | 5.322 |
| Equity | 1.127 | 1.075 | 1.002 | 1.242 | 1.445 | 2.682 | 2.579 | 2.705 | 2.743 | 3.708 | 3.506 | 4.250 | 5.328 | 5.275 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 132 | 203 | 282 | 201 | 224 | 151 | 166 | 315 | 318 | 399 | 118 | 509 | 215 | 47 |
| Total debt | 132 | 203 | 282 | 201 | 224 | 151 | 166 | 315 | 318 | 399 | 118 | 509 | 215 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2003 | — | — |
HU Audit | Audit | 2003 | — | — |
PO | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Peer Omborgsnæs Appel | Audit | 0 companies |