| Revenue | DKK 154K | -184% |
| EBITDA | DKK 154K | +184% |
| Net profit | DKK -380K | -123% |
| Total assets | DKK 16,2M | -4% |
| Equity | DKK 12,4M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 600 | 694 | 626 | 741 | 758 | 753 | 575 | 195 | 99 | 305 | 500 | 443 | -183 | 154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 600 | 694 | 626 | 741 | 758 | 753 | 575 | 195 | 99 | 305 | 500 | 443 | -183 | 154 |
| Depreciation & amort. | 3.744 | 51 | -51 | -66 | -135 | -140 | -131 | -122 | -134 | -145 | -134 | -125 | -116 | -116 |
| EBIT | -3.144 | 643 | 575 | 675 | 623 | 613 | 444 | 73 | -35 | 160 | 366 | 318 | -299 | 38 |
| Net financials | 705 | 54 | 127 | 1.702 | 587 | 1.647 | -302 | 48 | 589 | 1.354 | -708 | -1.150 | 2.182 | -417 |
| Profit before tax | -2.439 | 697 | 702 | 2.377 | 1.210 | 2.260 | 142 | 121 | 554 | 1.514 | -341 | -832 | 1.882 | -380 |
| Tax | 84 | 115 | 101 | 126 | 106 | 178 | 115 | 34 | 9 | 264 | -131 | 338 | 244 | 1 |
| Net profit | -2.523 | 582 | 601 | 2.251 | 1.104 | 2.082 | 27 | 86 | 544 | 1.250 | -210 | -1.170 | 1.638 | -380 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.684 | 13.905 | 14.227 | 16.593 | 16.223 | 16.774 | 15.802 | 15.289 | 15.343 | 18.928 | 18.031 | 16.825 | 16.882 | 16.248 |
| Equity | 5.975 | 6.327 | 6.881 | 9.129 | 10.183 | 12.214 | 11.741 | 11.475 | 11.519 | 12.714 | 12.447 | 10.777 | 12.732 | 12.352 |
| Long-term debt | 4.842 | 4.557 | 4.398 | 4.231 | 4.063 | 3.889 | 3.703 | 3.514 | 3.564 | 5.762 | 5.265 | 5.029 | 3.589 | 3.511 |
| Short-term debt | 2.989 | 3.021 | 2.948 | 3.233 | 1.977 | 671 | 358 | 300 | 260 | 452 | 319 | 436 | 332 | 386 |
| Total debt | 7.709 | 7.578 | 7.346 | 7.464 | 6.040 | 4.560 | 4.061 | 3.814 | 3.824 | 6.214 | 5.584 | 5.465 | 3.920 | 3.896 |
| 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 |