| Revenue | DKK 606K | +0% |
| EBITDA | DKK 543K | +0% |
| Net profit | DKK 372K | -54% |
| Total assets | DKK 15,7M | +5% |
| Equity | DKK 9,1M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.099 | 767 | 572 | 1.252 | 687 | 858 | 676 | 310 | 538 | 1.248 | 1.075 | 683 | 607 | 606 |
| Staff expenses | -863 | -30 | -61 | -60 | -60 | -60 | -312 | -60 | -61 | -62 | -62 | -57 | -62 | -62 |
| EBITDA | 237 | 738 | 512 | 1.192 | 627 | 798 | 364 | 250 | 477 | 1.185 | 1.012 | 626 | 545 | 543 |
| Depreciation & amort. | 6 | 10 | -9 | -18 | -18 | -22 | -19 | -16 | -7 | -11 | -77 | -81 | -81 | -81 |
| EBIT | 230 | 728 | 503 | 1.174 | 609 | 776 | 345 | 234 | 470 | 1.175 | 935 | 545 | 464 | 463 |
| Net financials | 76 | -130 | 16 | 1.637 | -290 | 144 | -124 | 282 | 333 | 522 | 280 | 828 | 427 | -106 |
| Profit before tax | 306 | 598 | 520 | 2.811 | 318 | 920 | 221 | 516 | 802 | 1.697 | 1.215 | 1.373 | 891 | 357 |
| Tax | 61 | 201 | 123 | 283 | 198 | 168 | 23 | 70 | 129 | 257 | 195 | 179 | 83 | -15 |
| Net profit | 246 | 397 | 397 | 2.528 | 121 | 752 | 198 | 446 | 674 | 1.440 | 1.020 | 1.195 | 808 | 372 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 896 | 1.017 | 1.392 | 5.581 | 3.890 | 4.409 | 4.354 | 4.611 | 5.183 | 10.018 | 13.588 | 14.266 | 14.913 | 15.666 |
| Equity | 577 | 724 | 1.024 | 3.455 | 3.476 | 4.127 | 4.221 | 4.492 | 5.057 | 6.386 | 7.293 | 8.374 | 8.981 | 9.103 |
| Long-term debt | 63 | 123 | 112 | 1.839 | 11 | 168 | 0 | 59 | 70 | 3.018 | 5.899 | 5.679 | 5.464 | 5.177 |
| Short-term debt | 256 | 170 | 256 | 286 | 397 | 108 | 128 | 58 | 55 | 614 | 396 | 214 | 467 | 1.386 |
| Total debt | 319 | 294 | 368 | 2.125 | 408 | 276 | 128 | 118 | 125 | 3.632 | 6.295 | 5.893 | 5.932 | 6.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
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 |