| Revenue | DKK -107K | +11% |
| EBITDA | DKK -107K | -11% |
| Net profit | DKK -3,4M | -244% |
| Total assets | DKK 4,3M | -46% |
| Equity | DKK 3,5M | -51% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 553 | 4 | 2.072 | 89 | 92 | 142 | 1.742 | -97 | -115 | -110 | -92 | -67 | -96 | -107 |
| Staff expenses | -0 | -0 | -24 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 553 | 4 | 1.419 | 59 | 92 | 142 | 1.538 | -97 | -185 | -110 | -92 | -67 | -96 | -107 |
| Depreciation & amort. | 109 | 150 | 11 | 11 | 11 | -34 | -0 | -49 | -83 | -88 | -88 | -25 | -85 | -80 |
| EBIT | 444 | -146 | 1.408 | 48 | 81 | 108 | 1.538 | -146 | -268 | -198 | -180 | -92 | -182 | -187 |
| Net financials | -445 | 490 | 1.403 | 914 | -75 | -422 | 214 | -29 | 604 | 673 | 818 | 956 | 3.256 | -3.660 |
| Profit before tax | -1 | 344 | 2.811 | 962 | 6 | -314 | 1.753 | -175 | 335 | 475 | 638 | 864 | 3.074 | -3.847 |
| Tax | -0 | 96 | 583 | 225 | 5 | -60 | 269 | 8 | 27 | 111 | 140 | 190 | 677 | -407 |
| Net profit | -1 | 248 | 2.228 | 737 | 1 | -254 | 1.484 | -183 | 308 | 364 | 498 | 674 | 2.397 | -3.440 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.492 | 7.902 | 6.407 | 6.696 | 7.357 | 5.252 | 6.491 | 3.259 | 3.550 | 3.913 | 4.356 | 5.089 | 7.986 | 4.288 |
| Equity | 2.057 | 1.705 | 3.834 | 4.570 | 4.471 | 2.417 | 3.501 | 3.218 | 3.451 | 3.736 | 4.143 | 4.727 | 7.009 | 3.469 |
| Long-term debt | 6.016 | 5.980 | 2.369 | 1.919 | 2.682 | 2.640 | 148 | 0 | 0 | 90 | 132 | 151 | 642 | 0 |
| Short-term debt | 419 | 217 | 205 | 207 | 205 | 195 | 2.841 | 41 | 62 | 48 | 46 | 150 | 274 | 819 |
| Total debt | 6.436 | 6.197 | 2.573 | 2.126 | 2.886 | 2.835 | 2.990 | 41 | 62 | 139 | 178 | 300 | 915 | 819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1997 | — | — |
SA Audit | Audit | 1997 | — | — |
BA Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Svend Aage Bøggild | Audit | 0 companies |
| Birgitte Andersen | Management | 0 companies |