| Revenue | DKK 207K | -156% |
| EBITDA | DKK -248K | +69% |
| Net profit | DKK 1,5M | +26% |
| Total assets | DKK 19,1M | -3% |
| Equity | DKK 13,8M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.044 | -19 | -132 | -108 | -91 | -67 | -47 | -199 | -212 | -620 | -540 | -372 | 207 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -272 | -242 | -204 |
| EBITDA | -3.044 | -19 | -488 | -262 | -1.032 | -449 | 728 | 670 | 845 | -821 | -1.111 | -796 | -248 |
| Depreciation & amort. | -0 | -5 | -0 | -5 | -0 | -0 | -0 | -0 | -41 | -114 | -105 | -177 | -180 |
| EBIT | -3.044 | -24 | -488 | -267 | -1.032 | -449 | 728 | 670 | 804 | -935 | -1.216 | -973 | -428 |
| Net financials | -343 | 374 | -4.349 | 3.348 | 1.523 | -288 | -448 | -155 | 1.859 | 2.548 | 2.183 | 2.133 | 1.890 |
| Profit before tax | -424 | 217 | -4.836 | 3.081 | 492 | -737 | 279 | 515 | 2.662 | 1.613 | 968 | 1.160 | 1.462 |
| Tax | 634 | 496 | 79 | 387 | 10 | -0 | 21 | -3 | 43 | -0 | -0 | -0 | -2 |
| Net profit | -1.059 | -278 | -4.915 | 2.694 | 482 | -737 | 259 | 518 | 2.619 | 1.613 | 968 | 1.160 | 1.464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.916 | 20.915 | 16.013 | 19.182 | 19.018 | 21.158 | 22.437 | 19.839 | 20.158 | 22.246 | 21.286 | 19.716 | 19.069 |
| Equity | 21.723 | 20.546 | 14.990 | 17.798 | 19.010 | 18.696 | 19.514 | 19.732 | 19.851 | 17.964 | 17.432 | 14.835 | 13.799 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.019 | 2.928 | 2.837 | 2.744 |
| Short-term debt | 193 | 369 | 382 | 884 | 8 | 2.462 | 2.924 | 108 | 307 | 1.263 | 925 | 2.044 | 2.526 |
| Total debt | 193 | 369 | 1.023 | 1.384 | 8 | 2.462 | 2.924 | 108 | 307 | 4.281 | 3.854 | 4.881 | 5.270 |
| 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% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |