| Revenue | DKK -23K | -10% |
| EBITDA | DKK -23K | +10% |
| Net profit | DKK -181K | -4% |
| Total assets | DKK 1,5M | -17% |
| Equity | DKK -1,7M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -27 | -34 | -39 | -37 | -36 | -26 | -20 | -24 | -22 | -21 | -21 | -26 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -31 | -27 | 4 | 162 | 210 | -36 | -26 | -20 | -24 | -22 | -21 | -21 | -26 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -415 | -5 | -0 |
| EBIT | -31 | -27 | 4 | 162 | 210 | -36 | -26 | -20 | -24 | -22 | -101 | -436 | -31 | -23 |
| Net financials | 278 | 194 | -47 | -422 | -525 | -1.395 | -322 | -86 | -353 | 256 | -615 | -50 | -143 | -158 |
| Profit before tax | 247 | 167 | -43 | -261 | -315 | -1.431 | -348 | -106 | -377 | 234 | -715 | -486 | -174 | -181 |
| Tax | 62 | 42 | 19 | 100 | 124 | 56 | 187 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 185 | 125 | -62 | -361 | -438 | -1.487 | -535 | -106 | -377 | 234 | -715 | -486 | -174 | -181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.089 | 5.348 | 3.410 | 3.393 | 2.686 | 1.248 | 743 | 677 | 4.038 | 3.951 | 4.382 | 2.694 | 1.802 | 1.492 |
| Equity | 3.287 | 3.316 | 3.155 | 2.695 | 2.256 | 670 | 135 | 29 | -348 | -115 | -830 | -1.316 | -1.490 | -1.671 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.802 | 2.032 | 255 | 698 | 430 | 579 | 608 | 648 | 4.386 | 4.065 | 5.212 | 4.010 | 3.292 | 3.163 |
| Total debt | 2.802 | 2.032 | 255 | 698 | 430 | 579 | 608 | 648 | 4.386 | 4.065 | 5.212 | 4.010 | 3.292 | 3.163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1987 | — | — |
BF Audit | Audit | 1994 | — | — |
P | Audit | 1994 | — | — |
DH Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Bjarne Frederiksen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Dorte Holm Jensen | Management | 0 companies |