| Revenue | DKK -40K | +242% |
| EBITDA | DKK -184K | +47% |
| Net profit | DKK -648K | -272% |
| Total assets | DKK 5M | -23% |
| Equity | DKK 4,8M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 | 157 | 203 | 66 | -111 | -176 | 102 | 51 | 41 | 826 | -40 | -39 | -12 | -40 |
| Staff expenses | -0 | -0 | -0 | -60 | -60 | -60 | -60 | -114 | -139 | -130 | -130 | -130 | -137 | -144 |
| EBITDA | 73 | 34 | 203 | 6 | -171 | -236 | 42 | -63 | -98 | 696 | -148 | -174 | -345 | -184 |
| Depreciation & amort. | 91 | -104 | -113 | -115 | -104 | -104 | -104 | -104 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -70 | 90 | -109 | -274 | -340 | -62 | -166 | -98 | 696 | -148 | -174 | -345 | -184 |
| Net financials | -37 | 1.398 | 2.172 | 2.233 | 506 | 705 | -417 | 780 | 1.022 | 1.101 | -77 | 433 | 827 | -646 |
| Profit before tax | -55 | 1.328 | 2.262 | 2.124 | 232 | 365 | -479 | 614 | 924 | 1.797 | -225 | 259 | 482 | -830 |
| Tax | 10 | 452 | 448 | 499 | 52 | 106 | -105 | 135 | 203 | 268 | -50 | 57 | 106 | -183 |
| Net profit | -65 | 876 | 1.814 | 1.626 | 180 | 259 | -374 | 479 | 721 | 1.529 | -176 | 202 | 376 | -648 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.870 | 12.637 | 13.255 | 14.174 | 10.914 | 11.179 | 10.566 | 10.643 | 7.684 | 6.252 | 5.834 | 6.092 | 6.539 | 5.046 |
| Equity | 10.493 | 10.370 | 12.133 | 13.259 | 10.439 | 10.698 | 10.225 | 10.204 | 7.092 | 5.621 | 5.445 | 5.648 | 6.023 | 4.826 |
| Long-term debt | 109 | -522 | 548 | 428 | 0 | 0 | 0 | 36 | 188 | 182 | 0 | 0 | 113 | 0 |
| Short-term debt | 810 | 1.746 | 163 | 102 | 111 | 115 | 80 | 80 | 80 | 52 | 41 | 44 | 45 | 45 |
| Total debt | 918 | 1.746 | 711 | 530 | 111 | 115 | 80 | 116 | 268 | 234 | 41 | 44 | 159 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
ET | Audit | 1989 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SS Management | Management | 1999 | — | — |
PE Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Sandi Schøllhammer | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Hanne Niess | Chief Executive Officer | 0 companies |
| Sabine Schøllhammer | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |