| Revenue | DKK 158K | +16% |
| EBITDA | DKK -333K | +6% |
| Net profit | DKK 1,3M | -28% |
| Total assets | DKK 29,7M | +5% |
| Equity | DKK 29,6M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | -14 | -152 | -361 | -107 | -177 | -227 | -138 | -83 | 186 | -48 | 136 | 158 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -236 | -496 | -497 | -486 | -137 | -124 | -489 | -491 |
| EBITDA | 51 | 962 | 759 | -361 | -107 | -412 | -723 | -635 | -926 | 49 | -172 | -353 | -333 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51 | 962 | 759 | -361 | -107 | -412 | -723 | -635 | -926 | 49 | -172 | -353 | -333 |
| Net financials | -4 | 202 | -823 | 2.840 | 30.215 | 4.498 | -3.197 | -2.065 | -66 | 3.547 | -2.049 | 2.136 | 2.479 |
| Profit before tax | 46 | 1.164 | -64 | 2.479 | 30.108 | 4.086 | -3.919 | -2.700 | -635 | 3.595 | -2.220 | 1.784 | 2.146 |
| Tax | 17 | 23 | 302 | -0 | -123 | 758 | -34 | 124 | 11 | -798 | 25 | 20 | 881 |
| Net profit | 29 | 1.141 | -366 | 2.479 | 30.230 | 3.328 | -3.885 | -2.824 | -646 | 4.394 | -2.246 | 1.763 | 1.265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.327 | 4.198 | 3.930 | 5.156 | 33.962 | 33.505 | 28.723 | 25.501 | 24.504 | 28.914 | 26.851 | 28.389 | 29.713 |
| Equity | 1.855 | 2.900 | 2.435 | 4.814 | 33.943 | 32.971 | 28.686 | 25.462 | 24.416 | 28.810 | 26.564 | 28.328 | 29.592 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.153 | 984 | 1.141 | 342 | 19 | 534 | 37 | 39 | 88 | 104 | 287 | 61 | 121 |
| Total debt | 1.153 | 984 | 1.141 | 342 | 19 | 534 | 37 | 39 | 88 | 104 | 287 | 61 | 121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
MG Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 0.0% | 2026 | |
| Individual | 0.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Michael Grindsted | Management | 0 companies |