| Revenue | DKK 3,4M | -9% |
| EBITDA | DKK -53K | -111% |
| Net profit | DKK -166K | -161% |
| Total assets | DKK 2,7M | -24% |
| Equity | DKK 1,1M | -13% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.151 | 6.530 | 5.973 | 6.338 | 6.569 | 6.758 | 2.903 | 3.012 | 2.236 | 1.766 | 3.349 | 4.379 | 3.755 | 3.403 |
| Staff expenses | -2.464 | -2.778 | -2.542 | -2.359 | -2.575 | -2.955 | -2.692 | -2.731 | -2.786 | -2.193 | -3.150 | -3.075 | -3.280 | -3.457 |
| EBITDA | 340 | 451 | -87 | 60 | 265 | 311 | 210 | 281 | 172 | -427 | 199 | 1.304 | 475 | -53 |
| Depreciation & amort. | -337 | -349 | -236 | -234 | -234 | -218 | -163 | -172 | -147 | -19 | -122 | -116 | -116 | -116 |
| EBIT | 2 | 102 | -323 | -174 | 31 | 93 | 48 | 109 | 25 | -446 | 78 | 1.189 | 359 | -169 |
| Net financials | 36 | 89 | 134 | 115 | 36 | 27 | 19 | -4 | -4 | -5 | -8 | -12 | -0 | -17 |
| Profit before tax | 38 | 191 | -188 | -59 | 67 | 120 | 67 | 105 | 20 | -451 | 70 | 1.176 | 359 | -186 |
| Tax | 15 | 104 | -32 | -60 | 15 | 28 | 17 | 26 | 7 | -129 | -0 | 320 | 84 | -19 |
| Net profit | 23 | 87 | -157 | 1 | 52 | 92 | 50 | 79 | 14 | -322 | 70 | 857 | 275 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.738 | 3.157 | 2.567 | 2.534 | 2.151 | 2.324 | 2.257 | 2.419 | 2.993 | 2.258 | 2.091 | 3.208 | 3.569 | 2.705 |
| Equity | 163 | 251 | 94 | 95 | 147 | 239 | 289 | 368 | 382 | 60 | 130 | 986 | 1.261 | 1.095 |
| Long-term debt | 929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.258 | 2.516 | 2.115 | 2.141 | 1.730 | 1.844 | 1.755 | 1.859 | 2.437 | 2.154 | 1.917 | 2.086 | 2.190 | 1.511 |
| Total debt | 3.187 | 2.516 | 2.115 | 2.141 | 1.730 | 1.844 | 1.755 | 1.859 | 2.437 | 2.154 | 1.917 | 2.086 | 2.190 | 1.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |