| Revenue | DKK -202K | -23% |
| EBITDA | DKK -1M | -44% |
| Net profit | DKK 52K | -91% |
| Total assets | DKK 5M | +2% |
| Equity | DKK 3M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -661 | -398 | 15 | 158 | 102 | -3 | -381 | -147 | -384 | -53 | -54 | -113 | -261 | -202 |
| Staff expenses | -2.638 | -783 | -333 | -249 | -515 | -210 | -529 | -368 | -229 | -245 | -535 | -708 | -457 | -835 |
| EBITDA | -3.299 | -1.181 | -317 | -261 | -413 | -1.357 | -1.110 | -515 | -613 | -298 | -589 | -822 | -718 | -1.037 |
| Depreciation & amort. | -92 | -76 | -47 | -11 | -23 | -25 | -10 | -14 | -9 | -4 | -12 | -86 | -86 | -79 |
| EBIT | -3.391 | -1.258 | -365 | -272 | -436 | -1.382 | -1.120 | -529 | -622 | -302 | -602 | -908 | -805 | -1.116 |
| Net financials | -292 | 525 | 481 | 356 | -1.078 | 6.982 | 48 | 343 | 162 | 730 | -430 | 1.033 | 1.382 | 1.168 |
| Profit before tax | -3.684 | -732 | 116 | 84 | -1.515 | 5.600 | -1.072 | -186 | -460 | 429 | -1.031 | 125 | 577 | 52 |
| Tax | -0 | -0 | 238 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.684 | -732 | -122 | 84 | -1.515 | 5.600 | -1.072 | -186 | -460 | 429 | -1.031 | 125 | 577 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.451 | 4.468 | 4.074 | 4.191 | 3.013 | 9.761 | 4.719 | 4.288 | 3.913 | 4.304 | 4.349 | 4.755 | 4.840 | 4.959 |
| Equity | 6.500 | 4.367 | 3.945 | 3.729 | 1.615 | 6.215 | 4.493 | 4.107 | 3.448 | 3.766 | 2.621 | 2.632 | 3.092 | 3.022 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 951 | 101 | 129 | 461 | 1.398 | 3.546 | 226 | 180 | 466 | 538 | 1.728 | 2.123 | 1.749 | 1.937 |
| Total debt | 951 | 101 | 129 | 461 | 1.398 | 3.546 | 226 | 180 | 466 | 538 | 1.728 | 2.123 | 1.749 | 1.937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
CE | Audit | 1999 | — | — |
RN | Deputy | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Rune Nygaard Bech Pedersen | Deputy | 0 companies |