| Revenue | DKK -141K | +13% |
| EBITDA | DKK -719K | +7% |
| Net profit | DKK -606K | -130% |
| Total assets | DKK 35,2M | -2% |
| Equity | DKK 34,6M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92 | -83 | -88 | -104 | -85 | -65 | -81 | -57 | -56 | -76 | -124 | -147 | -125 | -141 |
| Staff expenses | -450 | -464 | -499 | -553 | -335 | -347 | -353 | -363 | -369 | -376 | -388 | -626 | -650 | -578 |
| EBITDA | 542 | -547 | -587 | -658 | -419 | 657 | -433 | -159 | -426 | -452 | -512 | -773 | -775 | -719 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 542 | -547 | -587 | -658 | -419 | 657 | -433 | -159 | -426 | -452 | -512 | -773 | -775 | -719 |
| Net financials | -2.900 | 2.537 | 2.602 | 2.592 | 710 | 2.277 | -1.653 | 4.423 | 2.574 | 4.907 | -4.311 | 4.376 | 2.970 | -55 |
| Profit before tax | -2.357 | 1.990 | 2.015 | 1.935 | 291 | 2.934 | -2.086 | 4.264 | 2.148 | 4.455 | -4.823 | 3.602 | 2.195 | -774 |
| Tax | -166 | 60 | 131 | 224 | 87 | 368 | 69 | 314 | 316 | 781 | 22 | 31 | 177 | -168 |
| Net profit | -2.191 | 1.931 | 1.884 | 1.710 | 204 | 2.566 | -2.156 | 3.950 | 1.833 | 3.674 | -4.845 | 3.571 | 2.018 | -606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.338 | 31.108 | 33.152 | 34.529 | 34.631 | 36.956 | 34.043 | 36.796 | 38.153 | 41.084 | 35.491 | 37.839 | 36.003 | 35.200 |
| Equity | 29.132 | 31.014 | 32.748 | 34.458 | 34.611 | 36.877 | 34.022 | 36.772 | 37.905 | 40.548 | 35.002 | 37.573 | 35.691 | 34.585 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -206 | 94 | 405 | 71 | 20 | 79 | 21 | 25 | 249 | 536 | 489 | 266 | 312 | 615 |
| Total debt | -206 | 94 | 405 | 71 | 20 | 79 | 21 | 25 | 249 | 536 | 489 | 266 | 312 | 615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1995 | — | — |
CE | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |