| Revenue | DKK 391K | -65% |
| EBITDA | DKK -67K | +14% |
| Net profit | DKK -67K | +14% |
| Total assets | DKK 1,4M | +23% |
| Equity | DKK 918K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 471 | 536 | 410 | 484 | 339 | 249 | 484 | 604 | 402 | 647 | 717 | 775 | 1.112 | 391 |
| Staff expenses | -262 | -238 | -184 | -267 | -238 | -239 | -400 | -406 | -354 | -482 | -477 | -486 | -537 | -458 |
| EBITDA | 110 | 133 | 58 | 96 | -31 | 195 | 51 | 35 | -76 | 21 | 113 | 74 | -78 | -67 |
| Depreciation & amort. | -70 | -70 | -70 | -70 | -70 | 145 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 40 | 63 | -12 | 26 | -100 | 50 | 51 | 35 | -76 | 21 | 113 | 74 | -78 | -67 |
| Net financials | -9 | 15 | 10 | -19 | -8 | 74 | -0 | 71 | -0 | -0 | -0 | -0 | 0 | 0 |
| Profit before tax | 31 | 78 | -2 | 7 | -108 | 125 | 51 | 106 | -76 | 21 | 113 | 74 | -78 | -67 |
| Tax | 21 | 4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 10 | 75 | 2 | 7 | -108 | 125 | 51 | 106 | -76 | 21 | 113 | 74 | -78 | -67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.266 | 963 | 1.587 | 756 | 636 | 568 | 666 | 717 | 680 | 680 | 643 | 717 | 1.163 | 1.426 |
| Equity | 306 | 381 | 374 | 382 | 274 | 398 | 449 | 555 | 479 | 500 | 613 | 687 | 985 | 918 |
| Long-term debt | 3.509 | 226 | 177 | 157 | 123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 451 | 356 | 1.036 | 217 | 239 | 170 | 217 | 162 | 201 | 180 | 30 | 30 | 178 | 508 |
| Total debt | 3.960 | 582 | 1.213 | 374 | 362 | 170 | 217 | 162 | 201 | 180 | 30 | 30 | 178 | 508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1996 | — | — |
CE | Audit | 1996 | — | — |
OH Audit | Audit | 1997 | — | — |
JR Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Ove Haugsted | Audit | 0 companies |
| Jørgen Roager | Audit | 0 companies |
| Per Tørsløv | Chairman | 0 companies |
| Jens Jørgen Skytte | Board of Directors | 0 companies |
| Jacob Edén Linding | Board of Directors | 0 companies |
| Carsten Eriksen | Board of Directors | 0 companies |
| Claus Vinge Skrumsager | Board of Directors | 0 companies |