| Revenue | DKK 2,2M | -5% |
| EBITDA | DKK 1,2M | +45% |
| Net profit | DKK 775K | +74% |
| Total assets | DKK 3,5M | +33% |
| Equity | DKK 2,7M | +34% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 382 | 365 | 96 | 15 | -34 | 427 | 529 | 628 | 980 | 1.601 | 2.076 | 2.297 | 2.193 |
| Staff expenses | -396 | -316 | -364 | -68 | -5 | -223 | -297 | -317 | -439 | -898 | -1.200 | -1.479 | -1.002 |
| EBITDA | -13 | 49 | -268 | -53 | -28 | 204 | 232 | 312 | 540 | 703 | 876 | 819 | 1.191 |
| Depreciation & amort. | -55 | -96 | -0 | -0 | -15 | -20 | -24 | -132 | -100 | -68 | -89 | -105 | -0 |
| EBIT | -68 | -47 | -268 | -53 | -43 | 184 | 208 | 180 | 441 | 635 | 787 | 714 | 1.191 |
| Net financials | 0 | -20 | 0 | 2 | 0 | -1 | -1 | -3 | 39 | 37 | -168 | -102 | -194 |
| Profit before tax | -68 | -67 | -268 | -51 | -43 | 182 | 207 | 176 | 479 | 672 | 619 | 612 | 997 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 13 | 38 | 107 | 141 | 119 | 168 | 222 |
| Net profit | -68 | -67 | -202 | -51 | -43 | 182 | 193 | 139 | 372 | 531 | 500 | 444 | 775 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 856 | 738 | 377 | 273 | 427 | 734 | 766 | 850 | 1.438 | 1.729 | 2.232 | 2.636 | 3.495 |
| Equity | 493 | 426 | 224 | 172 | 129 | 311 | 505 | 643 | 916 | 1.327 | 1.707 | 2.031 | 2.722 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 364 | 313 | 153 | 101 | 298 | 423 | 261 | 207 | 523 | 403 | 525 | 605 | 773 |
| Total debt | 364 | 313 | 153 | 101 | 298 | 423 | 261 | 207 | 523 | 403 | 525 | 605 | 773 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | Audit | 1998 | — | — |
KH Management | Management | 1999 | — | — |
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 |
| Keld Høfler-Simonsen | Management | 0 companies |