| Revenue | DKK 638K | +35% |
| EBITDA | DKK 38K | +118% |
| Net profit | DKK 34K | +116% |
| Total assets | DKK 773K | -12% |
| Equity | DKK 609K | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 38 | 2 | 217 | 65 | 267 | 75 | 40 | 226 | 100 | 803 | 584 | 473 | 638 |
| Staff expenses | -194 | -180 | -206 | -159 | -190 | -72 | -11 | -20 | -14 | -226 | -271 | -672 | -688 | -600 |
| EBITDA | -60 | -142 | -204 | 58 | -125 | 194 | 64 | 20 | 212 | -126 | 532 | -88 | -215 | 38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -20 | -20 | -20 | -20 | -13 | -0 | -0 | -0 | -0 |
| EBIT | -60 | -142 | -204 | 58 | -132 | 175 | 44 | 0 | 192 | -139 | 532 | -88 | -215 | 38 |
| Net financials | 21 | 15 | 38 | 3 | 9 | -4 | -6 | -6 | -7 | -10 | -11 | -4 | -1 | -4 |
| Profit before tax | -39 | -127 | -166 | 61 | -123 | 171 | 38 | -6 | 186 | -150 | 521 | -92 | -216 | 34 |
| Tax | -0 | -0 | -0 | -0 | 3 | -137 | 136 | -1 | 3 | -6 | 1 | -0 | -0 | -0 |
| Net profit | -39 | -127 | -166 | 61 | -126 | 307 | -98 | -5 | 183 | -144 | 520 | -92 | -216 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.125 | 824 | 580 | 438 | 377 | 741 | 611 | 740 | 866 | 1.074 | 1.332 | 1.393 | 877 | 773 |
| Equity | 1.005 | 781 | 516 | 327 | 119 | 426 | 328 | 323 | 506 | 363 | 882 | 791 | 575 | 609 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 44 | 63 | 111 | 255 | 315 | 279 | 415 | 355 | 711 | 449 | 602 | 303 | 165 |
| Total debt | 121 | 44 | 63 | 111 | 255 | 315 | 279 | 415 | 355 | 711 | 449 | 602 | 303 | 165 |
| 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% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |