| Revenue | DKK -208K | -8% |
| EBITDA | DKK -712K | -20% |
| Net profit | DKK -28K | -108% |
| Total assets | DKK 3M | +7% |
| Equity | DKK 1,7M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 828 | 463 | 213 | 609 | -29 | -135 | 431 | -217 | -174 | -165 | -108 | -184 | -226 | -208 |
| Staff expenses | -225 | -0 | -100 | -573 | -575 | -582 | -584 | -584 | -465 | -465 | -465 | -345 | -369 | -504 |
| EBITDA | 603 | 463 | 113 | 37 | -604 | -717 | -153 | -801 | -638 | -629 | -573 | -529 | -594 | -712 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -7 | -7 | -7 | -0 | -0 | -0 |
| EBIT | 603 | 463 | 113 | 37 | -604 | -717 | -153 | -808 | -645 | -636 | -579 | -529 | -594 | -712 |
| Net financials | -180 | 161 | 81 | 48 | 469 | 551 | 461 | 637 | 477 | 646 | 604 | 762 | 846 | 832 |
| Profit before tax | 423 | 624 | 194 | 85 | -135 | -162 | 334 | -171 | -168 | 10 | 24 | 233 | 251 | 121 |
| Tax | 159 | 127 | 35 | 19 | -0 | 2 | 13 | -64 | -28 | -73 | -93 | -115 | -123 | 149 |
| Net profit | 264 | 497 | 159 | 66 | -135 | -164 | 321 | -107 | -140 | 82 | 117 | 348 | 374 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.452 | 1.770 | 1.750 | 1.884 | 1.705 | 1.382 | 1.672 | 1.884 | 2.518 | 2.587 | 2.636 | 2.923 | 2.812 | 3.021 |
| Equity | 1.301 | 1.688 | 1.737 | 1.752 | 1.567 | 1.354 | 1.625 | 1.464 | 1.269 | 1.295 | 1.355 | 1.644 | 1.896 | 1.733 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 151 | 83 | 13 | 132 | 138 | 29 | 47 | 420 | 1.249 | 1.292 | 1.281 | 1.279 | 916 | 1.288 |
| Total debt | 151 | 83 | 13 | 132 | 138 | 29 | 47 | 420 | 1.249 | 1.292 | 1.281 | 1.279 | 916 | 1.288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
CE | Audit | 1999 | — | — |
BR Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Britt Römpler | Management | 0 companies |