| Revenue | DKK 0 | — |
| EBITDA | DKK -30K | -1% |
| Net profit | DKK 34K | -6% |
| Total assets | DKK 2,2M | -54% |
| Equity | DKK -15M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18 | -29 | -51 | -30 | -22 | -29 | -22 | -23 | -23 | -21 | -25 | -25 | -29 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18 | -29 | -51 | -30 | -22 | -29 | -22 | -23 | -23 | -21 | -25 | -25 | -29 | -30 |
| Net financials | -594 | -2.196 | -3.025 | 873 | -970 | -1.492 | 1.331 | 662 | -176 | -1.038 | -4.778 | -6.635 | 55 | 64 |
| Profit before tax | -576 | -2.195 | -3.075 | 843 | -992 | -1.520 | 1.309 | 639 | -199 | -1.059 | -4.802 | -6.660 | 25 | 34 |
| Tax | 49 | 39 | -52 | -94 | -64 | -48 | -36 | -39 | -29 | -28 | -22 | 60 | -11 | -0 |
| Net profit | -624 | -2.234 | -3.023 | 937 | -928 | -1.472 | 1.345 | 678 | -170 | -1.031 | -4.781 | -6.720 | 36 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.959 | 8.856 | 17.397 | 18.534 | 8.279 | 6.198 | 6.770 | 5.300 | 3.417 | 4.231 | 8.621 | 12.278 | 4.895 | 2.239 |
| Equity | 2.413 | 83 | -2.941 | -2.003 | -2.932 | -4.403 | -3.059 | -2.381 | -2.551 | -3.582 | -8.363 | -15.083 | -15.047 | -15.013 |
| Long-term debt | 0 | 2.000 | 8.000 | 8.000 | 8.000 | 8.000 | 8.000 | 4.000 | 4.000 | 6.000 | 11.000 | 15.100 | 15.100 | 15.100 |
| Short-term debt | 8.546 | 6.773 | 12.337 | 12.537 | 3.211 | 2.601 | 1.829 | 3.680 | 1.968 | 1.813 | 5.983 | 12.261 | 4.842 | 2.152 |
| Total debt | 8.546 | 8.773 | 20.337 | 20.537 | 11.211 | 10.601 | 9.829 | 7.680 | 5.968 | 7.813 | 16.983 | 27.361 | 19.942 | 17.252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
GF Audit | Audit | 1994 | — | — |
SS Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Gert Fisker Tomczyk | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |