| Revenue | DKK -54K | -87% |
| EBITDA | DKK -491K | +84% |
| Net profit | DKK -2,4M | -335% |
| Total assets | DKK 50,4M | -6% |
| Equity | DKK 47,9M | -5% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 990 | 3.780 | 898 | 932 | 979 | 567 | 822 | 959 | -59 | 5.293 | -223 | -236 | -423 | -54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -261 | -324 | -346 | -160 | -120 | -131 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 947 | 847 | 753 | 823 | 863 | 449 | 583 | 835 | -2.694 | 5.354 | -8.100 | 2.809 | -3.143 | -491 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8 | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -90 | -90 | -54 | -109 | -109 | -348 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 939 | 847 | 753 | 823 | 863 | 449 | 583 | 760 | -2.784 | 5.264 | -8.154 | 2.700 | -3.252 | -839 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.169 | 1.119 | 273 | 454 | -6.094 | -6.312 | -13.951 | 6.798 | -1.429 | 876 | -6.666 | 7.161 | 4.919 | -2.241 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 3.959 | 1.488 | 1.048 | 1.265 | -5.242 | -5.863 | -13.367 | 7.558 | -2.212 | 5.712 | -7.308 | 6.656 | 1.667 | -3.080 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 187 | 335 | 233 | 1.897 | 112 | 486 | 135 | -1.621 | -368 | 1.229 | -1.614 | 1.075 | 624 | -633 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 3.772 | 1.153 | 815 | -633 | -5.354 | -6.349 | -13.503 | 9.179 | -1.845 | 4.484 | -5.695 | 5.582 | 1.043 | -2.447 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.595 | 105.510 | 106.651 | 95.844 | 76.966 | 77.252 | 76.124 | 66.893 | 57.877 | 54.845 | 44.262 | 49.966 | 53.465 | 50.448 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 78.469 | 81.920 | 83.717 | 75.035 | 58.695 | 52.433 | 38.928 | 47.976 | 46.196 | 50.607 | 44.013 | 49.595 | 50.519 | 47.938 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.194 | 7.097 | 13.805 | 13.054 | 10.632 | 13.397 | 29.333 | 10.355 | 6.815 | 2.560 | 0 | 0 | 0 | 69 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.564 | 16.134 | 8.641 | 5.622 | 5.572 | 9.201 | 5.619 | 7.977 | 4.649 | 1.678 | 249 | 372 | 2.946 | 2.442 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.758 | 23.230 | 22.447 | 18.676 | 16.204 | 22.598 | 34.952 | 18.332 | 11.463 | 4.238 | 249 | 372 | 2.946 | 2.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Schirmer | Management | 0 companies |