| Revenue | DKK -56K | -52% |
| EBITDA | DKK -56K | +52% |
| Net profit | DKK -1M | -167% |
| Total assets | DKK 2,2M | -43% |
| Equity | DKK 2,1M | -39% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 215 | 861 | 886 | 166 | 573 | 528 | 384 | 577 | -375 | 43 | 168 | -20 | -116 | -56 |
| Staff expenses | -285 | -409 | -68 | -75 | -112 | -141 | -95 | -102 | -20 | -83 | -110 | -0 | -0 | -0 |
| EBITDA | -70 | 452 | 819 | 90 | 461 | 388 | 289 | 475 | -395 | -40 | 58 | -20 | -116 | -56 |
| Depreciation & amort. | -40 | -46 | -48 | -55 | -55 | -34 | -38 | -38 | -38 | -38 | -38 | -0 | -0 | -0 |
| EBIT | -111 | 406 | 771 | 35 | 405 | 353 | 251 | 437 | -433 | -78 | 20 | -20 | -116 | -56 |
| Net financials | -545 | -848 | -273 | -201 | 181 | 119 | -261 | -88 | 48 | 113 | 40 | -19 | 2.030 | -980 |
| Profit before tax | -656 | -442 | 498 | -166 | 586 | 473 | -10 | 349 | -385 | 34 | 60 | -39 | 1.914 | -1.035 |
| Tax | -128 | 61 | 104 | -58 | 30 | 16 | 8 | 68 | -41 | -70 | -18 | 29 | 366 | -0 |
| Net profit | -528 | -502 | 393 | -108 | 556 | 457 | -18 | 281 | -344 | 104 | 78 | -68 | 1.548 | -1.035 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.648 | 8.309 | 8.482 | 8.384 | 8.607 | 8.897 | 8.711 | 8.682 | 8.807 | 9.019 | 9.076 | 8.109 | 3.792 | 2.166 |
| Equity | 1.011 | 509 | 903 | 795 | 1.351 | 1.975 | 1.957 | 2.238 | 1.894 | 1.998 | 2.075 | 2.007 | 3.437 | 2.098 |
| Long-term debt | 7.266 | 7.056 | 6.919 | 7.076 | 6.917 | 6.526 | 6.396 | 6.222 | 6.294 | 5.969 | 5.885 | 1.876 | 0 | 0 |
| Short-term debt | 140 | 455 | 314 | 283 | 339 | 395 | 358 | 222 | 619 | 1.052 | 1.115 | 4.226 | 355 | 67 |
| Total debt | 7.406 | 7.511 | 7.233 | 7.358 | 7.256 | 6.921 | 6.754 | 6.444 | 6.913 | 7.021 | 7.001 | 6.102 | 355 | 67 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1986 | — | — | |
GG Management | Management | 1986 | — | — |
SS Founder | Founder | 1986 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| NEJSTGAARD & VETLOV STATSAUTORISERET REVISIONSANPARTSSELSKAB FREDERIKSSUND | Audit | 0 companies |
| Gunnar Gotthardsen | Management | 0 companies |
| Susanne Saul Stakemann | Founder | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Jette Alsing Christiansen | Chairman | 0 companies |
| Ole Due Larsen | Board of Directors | 0 companies |
| Leif Andreas Ebbesen | Board of Directors | 0 companies |
| Niels Henning Jensen | Board of Directors | 0 companies |
| Britt Alsing Christiansen | Board of Directors | 0 companies |
| Ole Bredgaard | Board of Directors | 0 companies |