| Revenue | DKK 337K | -83% |
| EBITDA | DKK -218K | -111% |
| Net profit | DKK -274K | -122% |
| Total assets | DKK 3,3M | -1% |
| Equity | DKK 2,6M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 105 | 137 | -1.149 | 587 | 426 | 1.408 | 52 | -9 | 76 | 160 | 450 | 1.974 | 337 |
| Staff expenses | -25 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -3 |
| EBITDA | -329 | 81 | 137 | -1.149 | 579 | 426 | 1.408 | 52 | -9 | 76 | 160 | 255 | 1.971 | -218 |
| Depreciation & amort. | 32 | 113 | 76 | -104 | -104 | -80 | -51 | -51 | -51 | -51 | -51 | -0 | -823 | -51 |
| EBIT | -360 | -32 | 61 | -1.253 | 475 | 346 | 1.357 | 0 | -60 | 24 | 109 | 255 | 1.148 | -269 |
| Net financials | -405 | -48 | -115 | -355 | -333 | -188 | -241 | -316 | -292 | -262 | -235 | -352 | -106 | -5 |
| Profit before tax | -765 | -80 | -54 | -1.608 | 142 | 159 | 1.116 | -316 | -352 | -238 | -126 | -97 | 1.042 | -274 |
| Tax | -203 | 81 | -12 | -20 | 53 | 177 | 3 | -69 | -77 | -49 | -26 | -19 | -209 | -0 |
| Net profit | -562 | -162 | -43 | -1.589 | 89 | -18 | 1.113 | -247 | -276 | -189 | -100 | -78 | 1.250 | -274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.377 | 11.372 | 11.232 | 9.062 | 8.958 | 8.879 | 9.747 | 9.219 | 9.082 | 8.855 | 8.623 | 8.570 | 3.300 | 3.264 |
| Equity | 2.634 | 2.601 | 2.558 | 1.014 | 1.103 | 1.085 | 2.198 | 1.951 | 1.676 | 1.487 | 1.387 | 1.309 | 2.560 | 2.560 |
| Long-term debt | 6.364 | 5.132 | 6.899 | 6.939 | 6.588 | 6.216 | 5.989 | 5.918 | 5.904 | 5.437 | 5.407 | 6.541 | 341 | 0 |
| Short-term debt | 4.598 | 2.904 | 1.052 | 552 | 658 | 791 | 769 | 629 | 859 | 1.335 | 1.260 | 170 | 399 | 363 |
| Total debt | 10.961 | 8.036 | 7.951 | 7.491 | 7.245 | 7.007 | 6.759 | 6.546 | 6.762 | 6.773 | 6.667 | 6.711 | 740 | 363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
PE Unofficial title | Unofficial title | 2016 | — | — |
AD Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Poul Ege Poulsen | Unofficial title | 0 companies |
| Anne Dorte Petermuss | Management | 0 companies |
| Henry Friedrich Vilhelm Petersen | Board of Directors | 0 companies |
| Henrik Mensen | Chairman | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Birgit Kirstine Petersen | Chairman | 0 companies |
| Martin Sandager Jensen | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |