| Revenue | DKK -954K | +19% |
| EBITDA | DKK -3,4M | -33% |
| Net profit | DKK 12,2M | -39% |
| Total assets | DKK 330,2M | +1% |
| Equity | DKK 325,5M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -47 | -25 | — | -297 | -385 | -387 | -333 | -920 | -1.820 | 132 | -799 | -954 |
| Staff expenses | -0 | -0 | -0 | -15 | -0 | -0 | -0 | -608 | -717 | -1.302 | -1.544 | -1.736 | -2.407 |
| EBITDA | -45 | -47 | -25 | -394 | -297 | -418 | -387 | -1.140 | -1.862 | -3.123 | -1.413 | -2.535 | -3.361 |
| Depreciation & amort. | 21 | -83 | -83 | -113 | -155 | -86 | -108 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -66 | -130 | -109 | -507 | -452 | -503 | -494 | -1.140 | -1.862 | -3.123 | -1.413 | -2.535 | -3.361 |
| Net financials | 1.539 | 962 | -946 | 1.089 | -1.028 | 901 | 233.002 | 42.800 | 60.316 | 23.677 | -43.141 | 27.513 | 19.494 |
| Profit before tax | 1.473 | 832 | -1.054 | 582 | -1.480 | 397 | 232.498 | 41.617 | 58.333 | 20.554 | -44.554 | 24.977 | 16.718 |
| Tax | 309 | 147 | 102 | 198 | -104 | -33 | -1.931 | 5.909 | 3.026 | 7.323 | -10.281 | 4.899 | 4.521 |
| Net profit | 1.164 | 685 | -1.156 | 384 | -1.377 | 430 | 234.429 | 35.707 | 55.307 | 13.231 | -34.273 | 20.079 | 12.198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.362 | 18.388 | 16.940 | 18.060 | 17.704 | 18.053 | 248.413 | 286.100 | 346.438 | 359.109 | 330.843 | 325.890 | 330.231 |
| Equity | 16.014 | 16.378 | 14.902 | 15.186 | 14.904 | 15.231 | 248.360 | 277.068 | 332.264 | 343.995 | 304.723 | 323.301 | 325.499 |
| Long-term debt | 2.021 | 1.957 | 1.829 | 1.757 | 2.692 | 2.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 392 | 117 | 132 | 1.117 | 108 | 199 | 52 | 9.032 | 14.173 | 15.114 | 26.120 | 2.589 | 2.512 |
| Total debt | 2.349 | 2.009 | 1.961 | 2.874 | 2.800 | 2.822 | 52 | 9.032 | 14.173 | 15.114 | 26.120 | 2.589 | 2.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | 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 |