| Revenue | DKK 482K | +27% |
| EBITDA | DKK 27K | +147% |
| Net profit | DKK 29K | +150% |
| Total assets | DKK 676K | +19% |
| Equity | DKK 515K | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 399 | 662 | 1.268 | 465 | 589 | 396 | 462 | 256 | 649 | 618 | 192 | 380 | 482 |
| Staff expenses | -293 | -495 | -528 | -490 | -486 | -490 | -431 | -415 | -335 | -565 | -459 | -438 | -455 |
| EBITDA | 106 | 168 | 740 | -25 | 103 | -94 | 31 | -159 | 265 | 53 | -266 | -58 | 27 |
| Depreciation & amort. | -123 | -26 | -47 | -27 | -27 | -31 | -19 | -20 | -20 | -20 | -67 | -0 | -0 |
| EBIT | -17 | 142 | 693 | -52 | 75 | -125 | 12 | -179 | 245 | 33 | -333 | -58 | 27 |
| Net financials | 0 | 0 | 0 | 0 | -11 | 0 | -1 | -3 | -4 | -9 | -5 | 1 | 1 |
| Profit before tax | -16 | 142 | 693 | -52 | 65 | -125 | 11 | -181 | 241 | 24 | -338 | -58 | 29 |
| Tax | -10 | 35 | 175 | -11 | 24 | -28 | 3 | -0 | 33 | 0 | -0 | -0 | -0 |
| Net profit | -6 | 107 | 518 | -41 | 41 | -98 | 8 | -181 | 208 | 24 | -338 | -58 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 874 | 818 | 1.485 | 1.448 | 1.243 | 1.067 | 1.093 | 891 | 1.111 | 1.034 | 673 | 568 | 676 |
| Equity | 662 | 720 | 1.238 | 1.148 | 1.135 | 983 | 995 | 814 | 912 | 936 | 598 | 486 | 515 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 213 | 97 | 247 | 300 | 109 | 84 | 98 | 78 | 198 | 98 | 75 | 82 | 161 |
| Total debt | 213 | 97 | 247 | 300 | 109 | 84 | 98 | 78 | 198 | 98 | 75 | 82 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | Audit | 1999 | — | — |
SH Management | Management | 2000 | — | — |
SG Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Steen Heine Jensen | Management | 0 companies |
| Svend Gideon | Audit | 0 companies |