| Revenue | DKK -20K | +113% |
| EBITDA | DKK -176K | -1740% |
| Net profit | DKK -175K | -1732% |
| Total assets | DKK 4K | -98% |
| Equity | DKK -107K | -258% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 513 | 379 | 526 | 355 | 336 | 311 | 232 | -153 | 54 | 29 | 35 | -33 | -10 | -20 |
| Staff expenses | -0 | -119 | -81 | -90 | -149 | -159 | -102 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 401 | 80 | 267 | 158 | 59 | 78 | 43 | -154 | 54 | 29 | 35 | -33 | -10 | -176 |
| Depreciation & amort. | 50 | -17 | -17 | -17 | -17 | -17 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 351 | 63 | 250 | 141 | 42 | 61 | 26 | -154 | 54 | 29 | 35 | -33 | -10 | -176 |
| Net financials | -506 | -304 | -214 | -102 | -29 | -15 | -26 | -16 | -13 | -6 | -0 | -0 | -0 | 1 |
| Profit before tax | -155 | -241 | 36 | 39 | 13 | 46 | -0 | -170 | 41 | 23 | 34 | -33 | -10 | -175 |
| Tax | -0 | -0 | -0 | 17 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -155 | -241 | 36 | 22 | 31 | 46 | -0 | -170 | 41 | 23 | 34 | -33 | -10 | -175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 791 | 592 | 676 | 554 | 391 | 479 | 476 | 264 | 286 | 257 | 224 | 172 | 166 | 4 |
| Equity | 119 | -122 | -86 | -65 | -34 | 11 | 11 | -158 | 53 | 76 | 110 | 77 | 68 | -107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 672 | 714 | 763 | 618 | 425 | 467 | 465 | 422 | 234 | 181 | 114 | 94 | 98 | 111 |
| Total debt | 672 | 714 | 763 | 618 | 425 | 467 | 465 | 422 | 234 | 181 | 114 | 94 | 98 | 111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1993 | — | — |
CE | Audit | 1993 | — | — |
CK Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Charlotte Kure Vedel | Audit | 0 companies |
| Claude Allouche | Board of Directors | 0 companies |
| Jens Jørgen Skytte | Board of Directors | 0 companies |
| Ib Kjær Knudsen | Board of Directors | 0 companies |
| Jaron Kramarz Cohen | Board of Directors | 0 companies |
| Svend Carstensen | Board of Directors | 0 companies |
| Lars Carsten Jørgensen | Board of Directors | 0 companies |