| Revenue | DKK 415K | -22% |
| EBITDA | DKK 220K | +28401% |
| Net profit | DKK 171K | +238% |
| Total assets | DKK 175K | -72% |
| Equity | DKK 112K | -80% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.041 | 572 | 1.244 | 994 | 2.501 | 894 | 491 | 2.117 | 497 | 336 | 939 | 372 | 531 | 415 |
| Staff expenses | -804 | -739 | -790 | -789 | -280 | -436 | -425 | -382 | -362 | -334 | -415 | -320 | -531 | -195 |
| EBITDA | 1.270 | -167 | 454 | 205 | 310 | 458 | 67 | 237 | 134 | 2 | 524 | 52 | 1 | 220 |
| Depreciation & amort. | -17 | -31 | -29 | -22 | -41 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.254 | -198 | 425 | 183 | 268 | 453 | 62 | 232 | 130 | 2 | 524 | 52 | 1 | 220 |
| Net financials | -3 | 11 | 7 | 2 | 10 | 23 | -0 | -1 | 0 | -2 | -7 | 7 | 51 | 0 |
| Profit before tax | 1.250 | -187 | 432 | 185 | 278 | 476 | 62 | 231 | 130 | 0 | 517 | 59 | 51 | 220 |
| Tax | 323 | -59 | 101 | 42 | 61 | 100 | 17 | 51 | 29 | -0 | 114 | 13 | 1 | 49 |
| Net profit | 928 | -128 | 330 | 143 | 217 | 376 | 45 | 180 | 102 | 0 | 403 | 46 | 51 | 171 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.596 | 1.325 | 1.211 | 1.333 | 950 | 1.584 | 911 | 806 | 742 | 715 | 1.332 | 909 | 637 | 175 |
| Equity | 1.022 | 574 | 584 | 500 | 718 | 879 | 648 | 681 | 603 | 501 | 904 | 550 | 551 | 112 |
| Long-term debt | 258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.304 | 752 | 613 | 820 | 228 | 702 | 261 | 124 | 140 | 214 | 428 | 358 | 86 | 63 |
| Total debt | 1.561 | 752 | 613 | 820 | 228 | 702 | 261 | 124 | 140 | 214 | 428 | 358 | 86 | 63 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CØ | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carsten Øhauge Pedersen | Audit | 0 companies |
| Poul Werner Grønlund Madsen | Board of Directors | 0 companies |
| Vagn Sanggaard Jakobsen | Chairman | 0 companies |