| Revenue | DKK 132K | -11% |
| EBITDA | DKK 65K | -15% |
| Net profit | DKK 11K | -15% |
| Total assets | DKK 1,8M | +2% |
| Equity | DKK -651K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 | 59 | 68 | 74 | 335 | 41 | 205 | 32 | 169 | -88 | 286 | 147 | 132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -252 | -354 | -246 | -0 | -0 |
| EBITDA | 33 | 84 | 68 | 74 | 335 | 41 | 205 | 32 | 169 | -88 | -115 | 76 | 65 |
| Depreciation & amort. | 7 | -12 | 7 | -0 | -0 | -0 | -20 | -12 | -17 | -13 | -0 | -0 | -0 |
| EBIT | 26 | 71 | 61 | 74 | 335 | 41 | 185 | 19 | 152 | -101 | -115 | 76 | 65 |
| Net financials | -65 | -52 | -47 | -47 | -43 | -41 | -39 | -24 | -16 | -47 | -18 | -63 | -54 |
| Profit before tax | -39 | 19 | 14 | 27 | 294 | -0 | 146 | -5 | 136 | -148 | -132 | 13 | 11 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 10 | -0 | -0 | -0 |
| Net profit | -39 | 19 | 14 | 27 | 294 | -0 | 146 | -5 | 136 | -158 | -132 | 13 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.514 | 1.460 | 1.453 | 1.448 | 1.448 | 1.448 | 1.463 | 1.501 | 1.368 | 1.182 | 1.932 | 1.763 | 1.798 |
| Equity | -1.022 | -1.002 | -988 | -961 | -667 | -667 | -521 | -526 | -385 | -543 | -676 | -662 | -651 |
| Long-term debt | 611 | 539 | 504 | 468 | 465 | 425 | 383 | 343 | 90 | 51 | 11 | 0 | 0 |
| Short-term debt | 1.924 | 1.923 | 1.453 | 1.906 | 1.650 | 1.691 | 1.601 | 1.684 | 1.664 | 1.674 | 2.597 | 243 | 2.449 |
| Total debt | 2.536 | 2.462 | 1.958 | 2.375 | 1.448 | 1.448 | 1.984 | 2.027 | 1.754 | 1.725 | 2.608 | 243 | 2.449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
CE | Audit | 1999 | — | — |
PQ Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Poul Quist | Audit | 0 companies |