| Revenue | DKK 1,1M | -27% |
| EBITDA | DKK 628K | -29% |
| Net profit | DKK -5,3M | -25% |
| Total assets | DKK 13,5M | -30% |
| Equity | DKK 13,2M | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | — | — | 658 | 1.401 | 1.372 | 1.254 | 1.359 | 1.560 | 1.291 | 1.529 | 1.114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -906 | -912 | -915 | -914 | -845 | -845 | -575 | -486 |
| EBITDA | -6 | -6 | -15 | -14 | 237 | 494 | 460 | 339 | 394 | 663 | 374 | 886 | 628 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -9 | -9 | -9 | -2 | -0 |
| EBIT | -6 | -6 | -15 | -14 | 237 | 494 | 460 | 339 | 384 | 654 | 365 | 885 | 628 |
| Net financials | 58 | 182 | 581 | 1.987 | -1 | 5.537 | 829 | 3.197 | -77 | 36.136 | -21.540 | -5.220 | -4.188 |
| Profit before tax | 53 | 176 | 565 | 1.973 | 236 | 6.032 | 1.288 | 3.536 | 307 | 36.790 | -21.175 | -4.335 | -3.560 |
| Tax | 16 | -46 | 5 | 33 | 56 | 148 | 7 | 166 | 74 | 3.918 | -525 | -99 | 1.733 |
| Net profit | 37 | 223 | 560 | 1.940 | 179 | 5.884 | 1.281 | 3.370 | 232 | 32.871 | -20.650 | -4.236 | -5.292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.360 | 3.484 | 3.814 | 5.654 | 4.266 | 9.966 | 10.922 | 15.725 | 15.889 | 49.497 | 24.854 | 19.255 | 13.501 |
| Equity | — | 3.484 | 3.805 | 5.645 | 4.112 | 9.600 | 10.775 | 14.037 | 14.159 | 44.428 | 23.663 | 18.959 | 13.201 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.375 | 2.114 | 924 | 792 | 0 | 0 |
| Short-term debt | 2 | 0 | 8 | 8 | 154 | 365 | 147 | 470 | 642 | 4.146 | 399 | 296 | 301 |
| Total debt | 2 | 0 | 8 | 8 | 154 | 365 | 147 | 2.844 | 2.756 | 5.070 | 1.191 | 296 | 301 |
| 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% | 1999 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |