| Revenue | DKK -58K | +6% |
| EBITDA | DKK -95K | -4% |
| Net profit | DKK -62K | -238% |
| Total assets | DKK 1,7M | -6% |
| Equity | DKK 1,6M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 868 | 1.150 | 788 | 1.156 | 1.430 | 574 | 17 | -95 | 62 | -46 | -39 | -55 | -58 |
| Staff expenses | -1.160 | -959 | -835 | -865 | -1.015 | -461 | -233 | -163 | -137 | -118 | -38 | -37 | -37 |
| EBITDA | -291 | 191 | -47 | 291 | 415 | 114 | -216 | -257 | -75 | -165 | -76 | -92 | -95 |
| Depreciation & amort. | -77 | -73 | -73 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -368 | 118 | -120 | 291 | 415 | 114 | -216 | -257 | -75 | -165 | -76 | -92 | -95 |
| Net financials | 423 | -522 | -279 | 43 | -496 | 2.436 | -21 | 221 | 287 | 113 | -141 | 137 | 58 |
| Profit before tax | 55 | -404 | -399 | 334 | -81 | 2.550 | -237 | -36 | 213 | -52 | -218 | 45 | -37 |
| Tax | -63 | -25 | 149 | 108 | 80 | 22 | -51 | -7 | 47 | -11 | 0 | -0 | 25 |
| Net profit | 118 | -379 | -548 | 226 | -161 | 2.528 | -185 | -29 | 166 | -41 | -218 | 45 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.177 | 2.806 | 2.634 | 1.817 | 1.128 | 2.969 | 2.293 | 2.180 | 2.218 | 2.050 | 1.795 | 1.765 | 1.665 |
| Equity | 1.405 | 1.026 | 475 | 26 | -139 | 2.389 | 2.204 | 1.994 | 2.144 | 1.993 | 1.683 | 1.729 | 1.566 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.772 | 1.781 | 2.159 | 1.791 | 1.267 | 580 | 89 | 185 | 74 | 57 | 111 | 36 | 99 |
| Total debt | 1.772 | 1.781 | 2.159 | 1.791 | 1.267 | 580 | 89 | 185 | 74 | 57 | 111 | 36 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1997 | — | — |
AT Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 50.0% | 50.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Algirdas Tamasauskas | Audit | 0 companies |