| Revenue | DKK -661K | -37% |
| EBITDA | DKK -681K | +36% |
| Net profit | DKK 2,5M | -31% |
| Total assets | DKK 42,8M | +6% |
| Equity | DKK 41,8M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | -67 | -72 | — | — | -196 | -238 | -364 | -224 | -619 | -423 | -1.054 | -661 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -65 | -67 | -72 | -116 | -195 | -196 | -284 | -364 | -224 | -585 | -423 | -1.065 | -681 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -67 | -72 | -116 | -195 | -196 | -284 | -364 | -224 | -585 | -423 | -1.065 | -681 |
| Net financials | 356 | 1.850 | 3.123 | 4.207 | 2.457 | 3.932 | 1.466 | 2.927 | 4.589 | 5.373 | 478 | 5.203 | 3.665 |
| Profit before tax | 291 | 1.783 | 3.051 | 4.091 | 2.262 | 3.736 | 1.182 | 2.563 | 4.365 | 4.788 | 55 | 4.138 | 2.984 |
| Tax | 143 | 175 | 255 | 347 | 62 | 517 | -250 | 600 | 281 | 899 | 34 | 453 | 441 |
| Net profit | 148 | 1.608 | 2.796 | 3.744 | 2.200 | 3.219 | 1.432 | 1.963 | 4.084 | 3.889 | 21 | 3.685 | 2.543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.395 | 17.382 | 19.517 | 23.199 | 24.056 | 27.054 | 29.957 | 30.138 | 34.027 | 38.492 | 37.408 | 40.399 | 42.761 |
| Equity | 15.853 | 16.961 | 19.257 | 23.001 | 24.001 | 26.720 | 27.652 | 29.616 | 33.700 | 37.589 | 37.340 | 39.773 | 41.816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.542 | 421 | 260 | 198 | 55 | 334 | 2.305 | 522 | 327 | 903 | 68 | 626 | 945 |
| Total debt | 1.542 | 421 | 260 | 198 | 55 | 334 | 2.305 | 522 | 327 | 903 | 68 | 626 | 945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1997 | — | — |
CE | Audit | 1997 | — | — |
| Audit | 1998 | — | — | |
LD Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 2000 | — | — |
| 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 |
| Torben Peter Guldbrandt Vonsild | Audit | 0 companies |
| Lise Danø | Management | 0 companies |
| Fleming Schack | Chairman | 0 companies |
| Peter Faber-Rod | Board of Directors | 0 companies |