| Revenue | DKK 796K | -29% |
| EBITDA | DKK 796K | -29% |
| Net profit | DKK 450K | -42% |
| Total assets | DKK 18,4M | +2% |
| Equity | DKK 12M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.513 | — | — | 746 | 441 | 563 | 320 | 714 | 711 | 970 | 1.426 | 1.118 | 796 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.382 | 0 | 0 | 746 | 441 | 563 | 320 | 714 | 711 | 970 | 1.426 | 1.118 | 796 |
| Depreciation & amort. | -65 | -0 | -0 | -84 | -84 | -79 | -79 | -79 | -79 | -79 | -79 | -79 | -79 |
| EBIT | -1.447 | 0 | 0 | 662 | 356 | 483 | 240 | 634 | 631 | 891 | 1.347 | 1.038 | 717 |
| Net financials | -238 | 0 | 0 | -99 | -40 | -48 | -72 | 4 | 38 | 249 | -204 | -28 | -139 |
| Profit before tax | -1.209 | 0 | 0 | 563 | 316 | 436 | 168 | 638 | 669 | 1.139 | 1.143 | 1.010 | 578 |
| Tax | -280 | -0 | -0 | 107 | 40 | 91 | 29 | 141 | 147 | 246 | 251 | 228 | 128 |
| Net profit | -929 | 0 | 0 | 456 | 276 | 344 | 139 | 497 | 522 | 893 | 891 | 782 | 450 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.438 | 0 | 0 | 16.376 | 16.380 | 16.534 | 16.098 | 16.170 | 16.489 | 17.388 | 18.164 | 18.042 | 18.360 |
| Equity | 6.488 | 0 | 0 | 8.289 | 8.565 | 8.909 | 8.548 | 9.045 | 9.467 | 10.360 | 11.251 | 11.534 | 11.984 |
| Long-term debt | -10.011 | 0 | 0 | 7.406 | 7.144 | 6.859 | 6.580 | 6.299 | 6.026 | 5.751 | 5.576 | 5.425 | 5.221 |
| Short-term debt | -660 | 0 | 0 | 348 | 441 | 443 | 690 | 455 | 600 | 819 | 627 | 374 | 414 |
| Total debt | -10.671 | 0 | 0 | 7.754 | 7.585 | 7.303 | 7.270 | 6.754 | 6.627 | 6.570 | 6.204 | 5.799 | 5.635 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | Audit | 1998 | — | — |
SB Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 66.7% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Sten Berg Sigersted | Management | 0 companies |
| Charlotte Høegh | Board of Directors | 0 companies |