| Revenue | DKK -628K | +30% |
| EBITDA | DKK -1,5M | -36% |
| Net profit | DKK -289K | -320% |
| Total assets | DKK 17,4M | -10% |
| Equity | DKK 12,3M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -76 | 526 | 45 | 152 | 115 | -270 | -137 | -261 | -293 | -243 | -22 | -484 | -628 |
| Staff expenses | -0 | -0 | -25 | -450 | -491 | -288 | -572 | -251 | -19 | -1.206 | -807 | -643 | -640 | -902 |
| EBITDA | -4 | -76 | 501 | -405 | -339 | -173 | -842 | -387 | -280 | -1.499 | -1.051 | -665 | -1.124 | -1.529 |
| Depreciation & amort. | -0 | -31 | -37 | -83 | -100 | -100 | -102 | -112 | -112 | -131 | -211 | -412 | -436 | -425 |
| EBIT | -4 | -107 | 464 | -489 | -439 | -273 | -944 | -499 | -392 | -1.631 | -1.262 | -1.077 | -1.560 | -1.954 |
| Net financials | 597 | 755 | 1.894 | 1.236 | 570 | 6.698 | 452 | -452 | 334 | 2.820 | 1.188 | 1.519 | 1.295 | 1.289 |
| Profit before tax | 592 | 648 | 2.358 | 747 | 131 | 6.425 | -492 | -951 | -58 | 1.189 | -74 | 443 | -265 | -665 |
| Tax | 1 | -47 | 98 | -102 | -0 | -51 | -294 | -232 | -231 | -403 | -323 | -301 | -396 | -377 |
| Net profit | 591 | 695 | 2.259 | 849 | 131 | 6.477 | -198 | -719 | 173 | 1.592 | 249 | 744 | 131 | -289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.717 | 7.551 | 7.845 | 8.072 | 7.705 | 27.572 | 28.185 | 28.299 | 28.971 | 19.652 | 19.641 | 20.635 | 19.367 | 17.369 |
| Equity | 1.704 | 2.399 | 4.659 | 5.508 | 5.321 | 11.408 | 11.053 | 10.230 | 10.403 | 11.885 | 12.021 | 12.651 | 12.664 | 12.253 |
| Long-term debt | 0 | 5.019 | 2.730 | 2.282 | 2.228 | 2.286 | 2.329 | 2.272 | 2.214 | 2.188 | 2.126 | 2.067 | 2.008 | 1.955 |
| Short-term debt | 13 | 133 | 437 | 243 | 151 | 13.874 | 14.786 | 15.797 | 16.353 | 5.558 | 5.494 | 5.918 | 4.696 | 3.160 |
| Total debt | 13 | 5.151 | 3.167 | 2.526 | 2.379 | 16.160 | 17.115 | 18.069 | 18.567 | 7.746 | 7.620 | 7.985 | 6.703 | 5.115 |
| 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% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |