| Revenue | DKK -253K | +440% |
| EBITDA | DKK -253K | +79% |
| Net profit | DKK 7,7M | +403% |
| Total assets | DKK 52K | -99% |
| Equity | DKK -657K | +92% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.353 | -41 | 272 | 132 | 1.843 | -125 | -384 | 612 | -315 | -266 | -174 | -47 | -253 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.295 | -41 | -356 | -165 | 1.805 | -125 | -384 | 612 | -315 | -266 | -174 | -1.179 | -253 |
| Depreciation & amort. | 3.806 | -77 | -77 | -85 | -85 | -85 | -111 | -111 | -111 | -73 | -0 | -0 | -0 |
| EBIT | -511 | -118 | -432 | -250 | 1.721 | -210 | -495 | 501 | -426 | -339 | -174 | -1.179 | -253 |
| Net financials | -5.171 | -1.179 | -644 | -933 | -1.015 | 2.922 | 1.879 | 1.430 | -3.889 | -279 | 7 | -680 | 7.955 |
| Profit before tax | -5.682 | -1.296 | -1.076 | -1.183 | 705 | 2.712 | 1.384 | 1.931 | -4.315 | -617 | -167 | -1.859 | 7.701 |
| Tax | 242 | -0 | -67 | -149 | -589 | -0 | -1.467 | 14 | -0 | -0 | -680 | 680 | -0 |
| Net profit | -5.924 | -1.296 | -1.009 | -1.034 | 1.294 | 2.712 | 2.851 | 1.917 | -4.315 | -617 | 513 | -2.540 | 7.701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.222 | 7.622 | 7.349 | 7.059 | 8.839 | 10.067 | 9.455 | 9.752 | 7.073 | 5.878 | 5.920 | 4.254 | 52 |
| Equity | -5.104 | -6.400 | -7.409 | -8.443 | -7.149 | -4.438 | -1.586 | 1.575 | -2.740 | -5.467 | -5.819 | -8.359 | -657 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.350 | 12.597 | 694 |
| Short-term debt | 13.326 | 14.022 | 14.757 | 15.502 | 15.988 | 14.505 | 11.042 | 8.177 | 9.814 | 11.346 | 389 | 15 | 15 |
| Total debt | 13.326 | 14.022 | 14.757 | 15.502 | 15.988 | 14.505 | 11.042 | 8.177 | 9.814 | 11.346 | 11.739 | 12.612 | 709 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |