| Revenue | DKK 279K | +15% |
| EBITDA | DKK -155K | +3% |
| Net profit | DKK -173K | +12% |
| Total assets | DKK 775K | -15% |
| Equity | DKK -150K | -740% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 568 | 750 | 1.193 | 392 | 365 | 302 | 652 | 457 | 242 | 279 |
| Staff expenses | -1.337 | -363 | -772 | -825 | -348 | -293 | -344 | -626 | -403 | -434 |
| EBITDA | -813 | 352 | 421 | -433 | 17 | 9 | 308 | -170 | -160 | -155 |
| Depreciation & amort. | -52 | -73 | -70 | -69 | -78 | -78 | -53 | -32 | -0 | -0 |
| EBIT | -865 | 278 | 351 | -502 | -60 | -69 | 255 | -202 | -160 | -155 |
| Net financials | 9 | -8 | -30 | -16 | 9 | -48 | -13 | -30 | -36 | -18 |
| Profit before tax | -462 | 270 | 321 | -518 | -51 | -117 | 242 | -232 | -196 | -173 |
| Tax | 197 | 85 | 81 | 13 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -659 | 184 | 240 | -532 | -51 | -117 | 242 | -232 | -196 | -173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.590 | 976 | 1.317 | 697 | 658 | 554 | 792 | 863 | 914 | 775 |
| Equity | 678 | 669 | 909 | 377 | 326 | 209 | 451 | 219 | 23 | -150 |
| Long-term debt | 99 | 69 | 37 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 812 | 238 | 371 | 316 | 332 | 345 | 341 | 641 | 891 | 925 |
| Total debt | 911 | 306 | 407 | 320 | 332 | 345 | 341 | 641 | 891 | 925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1992 | — | — |
CE | Audit | 1993 | — | — |
BJ Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 1993 | |
| Individual | 20.0% | 20.0% | 1993 | |
| Individual | 20.0% | 20.0% | 1993 | |
| Individual | 20.0% | 20.0% | 1993 | |
| Individual | 0.0% | 0.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Birte Jensen | Management | 0 companies |