| Revenue | DKK 170K | +0% |
| EBITDA | DKK 170K | +0% |
| Net profit | DKK 160K | +1% |
| Total assets | DKK 5K | — |
| Equity | DKK -716K | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 452 | 315 | 285 | 337 | -77 | 244 | -81 | 163 | 183 | 132 | 88 | 170 | 170 |
| Staff expenses | -39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 413 | 315 | 285 | 337 | -77 | 244 | -81 | 163 | 183 | -674 | 88 | 170 | 170 |
| Depreciation & amort. | -0 | -79 | -79 | -79 | -79 | -79 | -133 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 413 | 236 | 206 | 258 | -156 | 165 | -214 | 163 | 183 | -674 | 88 | 170 | 170 |
| Net financials | -252 | -227 | -238 | -260 | -228 | -218 | -414 | -29 | -26 | -20 | -14 | -12 | -10 |
| Profit before tax | 161 | 9 | -33 | -2 | -384 | -54 | -628 | 134 | 157 | -694 | 74 | 158 | 160 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 161 | 9 | -33 | -2 | -384 | -54 | -628 | 134 | 157 | -694 | 74 | 158 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.635 | 5.526 | 5.491 | 5.646 | 5.425 | 5.306 | 923 | 886 | 896 | 90 | 0 | 0 | 5 |
| Equity | -23 | 64 | -90 | -31 | -398 | -381 | -705 | -571 | -414 | -1.108 | -1.034 | -876 | -716 |
| Long-term debt | 3.662 | 3.514 | 3.361 | 3.211 | 3.051 | 0 | 0 | 0 | 0 | 0 | 0 | 637 | 637 |
| Short-term debt | 1.995 | 1.948 | 2.220 | 2.467 | 2.772 | 5.687 | 1.629 | 1.458 | 1.311 | 1.198 | 1.034 | 239 | 84 |
| Total debt | 5.657 | 5.462 | 5.580 | 5.677 | 5.823 | 5.687 | 1.629 | 1.458 | 1.311 | 1.198 | 1.034 | 876 | 721 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | Audit | 1998 | — | — |
P | Audit | 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 |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |