| Revenue | DKK 490K | -29% |
| EBITDA | DKK -454K | -1133% |
| Net profit | DKK 6,3M | +10% |
| Total assets | DKK 74,1M | +6% |
| Equity | DKK 72,1M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 330 | -552 | 493 | 516 | 387 | 303 | 309 | 271 | 305 | 419 | 540 | 656 | 694 | 490 |
| Staff expenses | -0 | -300 | -300 | -275 | -0 | -0 | -0 | -0 | -0 | -250 | -300 | -500 | -300 | -725 |
| EBITDA | 3.167 | -801 | 415 | 140 | 1.574 | 406 | 46 | 1.044 | 406 | -61 | -58 | -500 | 44 | -454 |
| Depreciation & amort. | -0 | -0 | 206 | -0 | 640 | -4 | -0 | 526 | -0 | -0 | -26 | -0 | -0 | -0 |
| EBIT | 3.167 | -801 | 208 | 140 | 934 | 402 | 46 | 518 | 406 | -61 | -84 | -500 | 44 | -454 |
| Net financials | 2.489 | -3.503 | 1.123 | 1.368 | 1.345 | 1.770 | 2.824 | 2.674 | 4.248 | 12.155 | 6.556 | 4.155 | 5.725 | 6.648 |
| Profit before tax | 3.019 | -2.460 | 1.301 | 1.468 | 2.179 | 1.922 | 2.870 | 6.816 | 4.256 | 12.044 | 6.425 | 3.735 | 5.769 | 6.194 |
| Tax | 80 | -162 | 32 | -31 | 147 | 53 | -20 | 98 | 85 | -4 | 82 | -121 | 31 | -100 |
| Net profit | 2.939 | -2.298 | 1.268 | 1.500 | 2.032 | 1.869 | 2.889 | 6.717 | 4.171 | 12.048 | 6.344 | 3.856 | 5.739 | 6.294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.176 | 30.206 | 31.077 | 33.365 | 31.986 | 33.488 | 35.316 | 40.958 | 43.510 | 55.394 | 62.565 | 66.364 | 69.963 | 74.105 |
| Equity | 17.707 | 20.005 | 21.274 | 22.773 | 24.805 | 26.674 | 29.564 | 36.281 | 40.452 | 52.445 | 58.732 | 62.088 | 66.826 | 72.121 |
| Long-term debt | 1.335 | -5.013 | 4.179 | 4.072 | 3.537 | 3.398 | 3.249 | 2.578 | 2.498 | 2.387 | 2.258 | 2.053 | 1.892 | 1.753 |
| Short-term debt | 6.066 | -5.128 | 5.558 | 6.445 | 3.598 | 3.315 | 2.402 | 1.971 | 339 | 364 | 1.341 | 1.893 | 1.033 | 231 |
| Total debt | 7.402 | -10.141 | 9.738 | 10.517 | 7.135 | 6.713 | 5.652 | 4.549 | 2.837 | 2.750 | 3.600 | 3.946 | 2.926 | 1.984 |
| 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% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |