| Revenue | DKK -6K | -37% |
| EBITDA | DKK -6K | +37% |
| Net profit | DKK -5K | +31% |
| Total assets | DKK 35K | +4% |
| Equity | DKK -42K | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -28 | -42 | -34 | -3 | -11 | -7 | -19 | -57 | -9 | -10 | -10 | -10 | -6 |
| Staff expenses | -54 | -54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -86 | -82 | -42 | -34 | -3 | -11 | -7 | -19 | -57 | -9 | -10 | -10 | -10 | -6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -86 | -82 | -42 | -34 | -3 | -11 | -7 | -19 | -57 | -9 | -10 | -10 | -10 | -6 |
| Net financials | 876 | 7.173 | -3.316 | -11.679 | -7.310 | -9.957 | -11.542 | 9.945 | -9 | 31 | -8 | 3 | 3 | 2 |
| Profit before tax | 791 | 7.091 | -3.358 | -11.713 | -7.313 | -9.967 | -11.549 | 9.926 | -66 | 22 | -18 | -7 | -7 | -5 |
| Tax | -31 | -24 | -8 | -7 | -0 | -0 | -35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 822 | 7.115 | -3.350 | -11.706 | -7.313 | -9.967 | -11.514 | 9.926 | -66 | 22 | -18 | -7 | -7 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.607 | 40.875 | 38.796 | 20.177 | 11.729 | 2.946 | 161 | 114 | 52 | 69 | 48 | 41 | 34 | 35 |
| Equity | 30.018 | 37.134 | 33.783 | 20.077 | 11.595 | 1.627 | -9.887 | 39 | -27 | -5 | -23 | -30 | -37 | -42 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 61 | 61 | 61 | 69 |
| Short-term debt | 1.588 | 3.741 | 5.013 | 100 | 134 | 134 | 148 | 75 | 79 | 16 | 10 | 10 | 10 | 8 |
| Total debt | 1.588 | 3.741 | 5.013 | 100 | 134 | 134 | 148 | 75 | 79 | 74 | 71 | 71 | 71 | 77 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1989 | — | — |
UM Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK | Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Ulla Margrethe Møller | Management | 0 companies |
| Kaj Kirk | Board of Directors | 0 companies |