| Revenue | DKK 134K | -62% |
| EBITDA | DKK -262K | -89% |
| Net profit | DKK -267K | -498% |
| Total assets | DKK 1,7M | -23% |
| Equity | DKK 1,5M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 836 | -247 | 192 | 80 | 28 | 141 | 145 | 371 | 402 | 443 | 435 | 385 | 349 | 134 |
| Staff expenses | -335 | -308 | -500 | -266 | -247 | -277 | -198 | -183 | -173 | -516 | -241 | -405 | -474 | -338 |
| EBITDA | 501 | 135 | -308 | -186 | -219 | -136 | -53 | 188 | 229 | -73 | 194 | -20 | -138 | -262 |
| Depreciation & amort. | 42 | -26 | -0 | -0 | -0 | -6 | -40 | -40 | -43 | -43 | -36 | -5 | -0 | -0 |
| EBIT | 459 | 109 | -308 | -186 | -219 | -143 | -93 | 148 | 187 | -115 | 157 | -25 | -138 | -262 |
| Net financials | 73 | -684 | 1.209 | -515 | -253 | 322 | 208 | 103 | -316 | 693 | -27 | 148 | 226 | -79 |
| Profit before tax | — | -575 | 901 | -700 | -472 | 179 | 115 | 251 | -129 | 577 | 130 | 123 | 88 | -340 |
| Tax | 73 | -134 | 226 | -151 | -85 | 18 | 223 | -0 | -0 | -39 | 30 | 22 | 21 | -74 |
| Net profit | 460 | -440 | 675 | -549 | -387 | 161 | -108 | 251 | -129 | 617 | 101 | 101 | 67 | -267 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.551 | 2.025 | 2.968 | 2.028 | 1.513 | 1.885 | 1.732 | 1.724 | 1.526 | 2.071 | 2.074 | 2.221 | 2.234 | 1.715 |
| Equity | — | 1.533 | 2.117 | 1.478 | 1.091 | 1.251 | 1.093 | 1.294 | 1.115 | 1.676 | 1.720 | 1.764 | 1.807 | 1.541 |
| Long-term debt | 47 | -172 | 221 | 0 | 0 | 144 | 106 | 69 | 32 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 321 | -321 | 630 | 550 | 423 | 489 | 532 | 360 | 379 | 395 | 353 | 457 | 426 | 175 |
| Total debt | 368 | -493 | 851 | 550 | 423 | 633 | 638 | 430 | 411 | 395 | 353 | 457 | 426 | 175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |