| Revenue | DKK -86K | +52% |
| EBITDA | DKK -86K | -52% |
| Net profit | DKK 376K | -37% |
| Total assets | DKK 5,3M | +4% |
| Equity | DKK 5,3M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -77 | -131 | -40 | -91 | -110 | -66 | -23 | -27 | -89 | -88 | -57 | -56 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -77 | -131 | -40 | -91 | -110 | -66 | -23 | -27 | -89 | -88 | -57 | -56 | -86 |
| Depreciation & amort. | -20 | -83 | -77 | -72 | -73 | -18 | -18 | -30 | -30 | -30 | -23 | -12 | -0 |
| EBIT | -98 | -215 | -117 | -163 | -182 | -84 | -41 | -57 | -119 | -118 | -80 | -69 | -86 |
| Net financials | 335 | 264 | 711 | 458 | 108 | 500 | -101 | 977 | 905 | 869 | -640 | 834 | 559 |
| Profit before tax | 238 | 49 | 594 | 296 | -75 | 416 | -142 | 920 | 786 | 751 | -720 | 765 | 473 |
| Tax | 52 | 34 | 126 | 65 | -18 | 60 | 16 | 162 | 165 | 159 | -170 | 171 | 97 |
| Net profit | 185 | 15 | 467 | 231 | -57 | 357 | -159 | 759 | 621 | 592 | -550 | 594 | 376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.976 | 3.861 | 4.243 | 4.285 | 4.031 | 4.300 | 3.996 | 4.689 | 5.108 | 5.495 | 4.651 | 5.073 | 5.294 |
| Equity | 3.943 | 3.813 | 4.135 | 4.217 | 4.008 | 4.210 | 3.893 | 4.489 | 4.944 | 5.367 | 4.646 | 5.063 | 5.257 |
| Long-term debt | 52 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 34 | 48 | 106 | 68 | 22 | 90 | 103 | 200 | 164 | 128 | 5 | 10 | 37 |
| Total debt | 34 | 48 | 106 | 68 | 22 | 90 | 103 | 200 | 164 | 128 | 5 | 10 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
CE | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 33.3% | 33.3% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |