| Revenue | DKK -332K | +60% |
| EBITDA | DKK -332K | -60% |
| Net profit | DKK -165K | -806% |
| Total assets | DKK 1,2M | -6% |
| Equity | DKK 239K | -41% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -237 | -228 | -246 | -208 | -332 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -237 | -228 | -246 | -208 | -332 |
| Depreciation & amort. | -78 | -78 | -28 | -28 | -28 |
| EBIT | -315 | -306 | -274 | -236 | -361 |
| Net financials | 655 | -186 | 118 | 260 | 195 |
| Profit before tax | 340 | -493 | -156 | 23 | -166 |
| Tax | -0 | -0 | 4 | -0 | -0 |
| Net profit | 340 | -493 | -160 | 23 | -165 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.750 | 1.226 | 1.063 | 1.257 | 1.187 |
| Equity | 1.034 | 541 | 381 | 405 | 239 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 716 | 685 | 682 | 852 | 948 |
| Total debt | 716 | 685 | 682 | 852 | 948 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SS Founder | Founder | 1986 |
PE | Founder | 1986 |
| Former (1) | ||
LF | Audit | 1986 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2004 | |
| Board of Directors | 2024 | |
| Former (3) | ||
| Board of Directors | 1986 – 2003 | |
| Board of Directors | 1986 – 2004 | |
| Board of Directors | 2004 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 | |
| Individual | 100% | 100% | 2024 | |
| Individual | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lauge Faurschou Schmidt | Audit | 0 companies |
| Susanne Saul Stakemann | Founder | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Palle Edvin Jensen | Board of Directors | 0 companies |
| Poul Surland | Board of Directors | 0 companies |
| Gitte Jytte Johnsen Burchard | Chairman | 0 companies |
| Jeppe Burchard Grandal | Board of Directors | 0 companies |
| Torben Gert Jansen | Board of Directors | 0 companies |