| Revenue | DKK -2,9M | -316% |
| EBITDA | DKK -4,2M | -527% |
| Net profit | DKK 92,6M | +3855% |
| Total assets | DKK 73,9M | +1852% |
| Equity | DKK 73,4M | +483% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 3.074 | 128 | -384 | 326 | 469 | 365 | -79 | -37 | 1.957 | 1.629 | 1.906 | 1.319 | -2.852 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -674 | -744 | -632 | -342 | -1.316 |
| EBITDA | — | 3.074 | -258 | -505 | -20 | -70 | -13 | -318 | -71 | 874 | 885 | 1.274 | 976 | -4.168 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -9 |
| EBIT | — | 3.074 | -258 | -505 | -20 | -70 | -13 | -318 | -71 | 874 | 885 | 1.274 | 970 | -4.177 |
| Net financials | 0 | -1.968 | -4.202 | 1.625 | 2.148 | 605 | 222 | 2.240 | 500 | -98 | 3.330 | -167 | 1.031 | 96.784 |
| Profit before tax | — | 1.106 | -4.460 | -882 | 9 | 535 | 209 | 1.923 | 429 | 776 | 4.215 | 7.926 | 2.001 | 92.607 |
| Tax | -0 | 471 | 399 | 810 | 783 | 1.102 | 791 | 5 | -0 | -0 | -523 | -620 | -340 | -0 |
| Net profit | — | 635 | -4.858 | -1.692 | -774 | -567 | -582 | 1.918 | 429 | 776 | 4.738 | 8.546 | 2.341 | 92.607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.979 | 21.188 | 16.701 | 17.110 | 16.600 | 12.450 | 5.702 | 5.011 | 5.406 | 5.752 | 8.693 | 4.422 | 3.785 | 73.880 |
| Equity | 30.096 | -29.461 | -34.320 | -36.012 | -36.786 | -37.354 | -37.936 | -36.018 | -35.589 | -34.813 | -30.075 | -21.529 | -19.188 | 73.419 |
| Long-term debt | -10.809 | 10.809 | 10.877 | 10.812 | 10.771 | 10.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -40.267 | 39.841 | 40.143 | 42.311 | 42.616 | 39.017 | 43.637 | 41.029 | 40.995 | 40.565 | 38.768 | 25.951 | 22.973 | 461 |
| Total debt | -51.076 | 50.649 | 51.020 | 53.122 | 53.387 | 49.803 | 43.637 | 41.029 | 40.995 | 40.565 | 38.768 | 25.951 | 22.973 | 461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1998 | — | — |
CE | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Susanne Eide Clausen | Board of Directors | 0 companies |
| Carsten Robert Brink | Board of Directors | 0 companies |
| Thomas Henrik Sørensen | Chairman | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Marianne Dyrhauge Eide | Chairman | 0 companies |