| Revenue | DKK -64K | -25% |
| EBITDA | DKK -574K | +2% |
| Net profit | DKK -1,9M | -120% |
| Total assets | DKK 17,4M | -33% |
| Equity | DKK 15,6M | -38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | 35 | 33 | 19 | 31 | 893 | 1.117 | 1.265 | 1.293 | 1.470 | 1.768 | 768 | -85 | -64 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -386 | -687 | -1.142 | -787 | -906 | -802 | -728 | -498 | -510 |
| EBITDA | 1.062 | 35 | 33 | 19 | 31 | 507 | 431 | 123 | 506 | 564 | 966 | 40 | -583 | -574 |
| Depreciation & amort. | -11 | 11 | 211 | 11 | -11 | -11 | -11 | -11 | -11 | -11 | -0 | -0 | -0 | -0 |
| EBIT | 1.051 | 24 | -178 | 8 | 20 | 496 | 420 | 112 | 495 | 553 | 966 | 40 | -583 | -574 |
| Net financials | 980 | 467 | 1.170 | 788 | -196 | 5.541 | 553 | 911 | 373 | 1.428 | 7.287 | 948 | 10.142 | -1.386 |
| Profit before tax | 1.003 | 490 | 992 | 796 | -175 | 6.037 | 972 | 1.024 | 868 | 1.981 | 8.253 | 988 | 9.559 | -1.960 |
| Tax | -3 | 1 | 4 | -4 | -2 | 130 | 121 | 42 | 125 | 139 | 124 | 54 | -47 | -76 |
| Net profit | 1.006 | 490 | 988 | 801 | -174 | 5.908 | 851 | 982 | 743 | 1.842 | 8.130 | 934 | 9.607 | -1.883 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.493 | 4.704 | 5.480 | 6.160 | 5.773 | 11.394 | 10.857 | 11.398 | 11.625 | 13.168 | 18.852 | 17.569 | 25.941 | 17.392 |
| Equity | 2.479 | 2.817 | 3.705 | 4.505 | 4.232 | 10.039 | 9.285 | 9.766 | 10.009 | 11.351 | 18.481 | 17.415 | 25.021 | 15.638 |
| Long-term debt | 1.515 | 1.515 | 1.515 | 1.515 | 1.525 | 1.164 | 1.163 | 1.360 | 1.158 | 1.157 | 0 | 0 | 0 | 0 |
| Short-term debt | 214 | 151 | 195 | 140 | 17 | 190 | 410 | 272 | 458 | 660 | 372 | 154 | 920 | 1.754 |
| Total debt | 1.729 | 1.665 | 1.710 | 1.655 | 1.542 | 1.355 | 1.573 | 1.632 | 1.616 | 1.817 | 372 | 154 | 920 | 1.754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1995 | — | — |
CE | Audit | 1995 | — | — |
Rr | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Reg. revisor John Hansen | Audit | 0 companies |