| Revenue | DKK 534K | +6% |
| EBITDA | DKK 129K | +1060% |
| Net profit | DKK -1,4M | -157% |
| Total assets | DKK 21,8M | -10% |
| Equity | DKK 21,2M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -175 | -92 | -89 | 215 | -420 | -89 | -52 | 68 | 286 | 404 | 597 | 505 | 534 |
| Staff expenses | -0 | -0 | -0 | -0 | -156 | -192 | -193 | -192 | -202 | -242 | -242 | -190 | -216 | -216 |
| EBITDA | -6 | -175 | -92 | -89 | -114 | -612 | -282 | -245 | -134 | -127 | 20 | 135 | -13 | 129 |
| Depreciation & amort. | -0 | -116 | -88 | -81 | -96 | -96 | -98 | -98 | -100 | -163 | -105 | -147 | -163 | -163 |
| EBIT | -6 | -291 | -180 | -170 | -210 | -707 | -380 | -343 | -234 | -291 | -85 | -12 | -176 | -34 |
| Net financials | 883 | 2.654 | 1.310 | 1.151 | 454 | 758 | -5 | 276 | 505 | 2.372 | -237 | 1.393 | 3.388 | -1.843 |
| Profit before tax | 877 | 2.363 | 1.130 | 980 | 244 | 51 | -385 | -66 | 271 | 2.081 | -322 | 1.380 | 3.212 | -1.877 |
| Tax | 97 | 49 | 260 | 251 | 63 | 120 | -96 | -15 | 55 | 504 | -20 | 344 | 751 | -464 |
| Net profit | 780 | 2.314 | 870 | 729 | 181 | -69 | -289 | -51 | 217 | 1.577 | -302 | 1.036 | 2.461 | -1.413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.987 | 18.359 | 18.829 | 19.304 | 19.211 | 19.335 | 18.868 | 18.643 | 18.525 | 20.545 | 19.569 | 21.213 | 24.208 | 21.824 |
| Equity | 15.981 | 18.199 | 18.173 | 18.902 | 18.984 | 18.813 | 18.421 | 18.264 | 18.373 | 19.839 | 19.440 | 20.381 | 22.724 | 21.189 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 647 | 1.188 | 468 |
| Short-term debt | 6 | 139 | 618 | 337 | 138 | 447 | 447 | 379 | 122 | 696 | 129 | 159 | 265 | 167 |
| Total debt | 6 | 139 | 618 | 337 | 138 | 447 | 447 | 379 | 122 | 696 | 129 | 806 | 1.453 | 635 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |