| Revenue | DKK 37K | -140% |
| EBITDA | DKK 37K | +140% |
| Net profit | DKK 25K | +134% |
| Total assets | DKK 389K | -1% |
| Equity | DKK 148K | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 768 | 208 | 131 | 150 | 172 | 182 | 183 | 184 | 170 | 183 | 199 | 60 | -92 | 37 |
| Staff expenses | -949 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -181 | 1.104 | 131 | 150 | 172 | 182 | 183 | 184 | 170 | 183 | 199 | 60 | -92 | 37 |
| Depreciation & amort. | -56 | 447 | -53 | -53 | -53 | -53 | -53 | -53 | -53 | -53 | -53 | -18 | -0 | -0 |
| EBIT | -237 | 658 | 79 | 98 | 119 | 130 | 130 | 132 | 117 | 130 | 147 | 42 | -92 | 37 |
| Net financials | -69 | -22 | -16 | -8 | -5 | -4 | -2 | -0 | -68 | 39 | -1 | -0 | -3 | -4 |
| Profit before tax | -306 | 636 | 63 | 89 | 114 | 126 | 128 | 131 | 49 | 169 | 146 | 42 | -95 | 33 |
| Tax | 49 | 60 | 14 | 20 | 25 | 28 | 30 | 29 | 25 | 38 | 32 | 9 | -21 | 7 |
| Net profit | -355 | 576 | 49 | 70 | 89 | 98 | 98 | 102 | 24 | 132 | 114 | 32 | -74 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.504 | 1.113 | 1.082 | 985 | 816 | 703 | 561 | 607 | 437 | 461 | 447 | 353 | 391 | 389 |
| Equity | -460 | 116 | 165 | 205 | 224 | 242 | 232 | 227 | 149 | 281 | 280 | 197 | 123 | 148 |
| Long-term debt | 1.054 | 882 | 802 | 615 | 325 | 257 | 147 | 150 | 133 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.910 | 115 | 115 | 165 | 267 | 204 | 182 | 230 | 155 | 180 | 167 | 156 | 268 | 241 |
| Total debt | 2.963 | 997 | 917 | 780 | 592 | 462 | 329 | 380 | 288 | 180 | 167 | 156 | 268 | 241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
KA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 33.3% | 33.3% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Kent Alan Wolstrup Pedersen | Management | 0 companies |
| Alice Stoiberg Toft | Board of Directors | 0 companies |