| Revenue | — | — |
| EBITDA | DKK -1,4M | -11% |
| Net profit | DKK 22,2M | -21% |
| Total assets | DKK 279,2M | +8% |
| Equity | DKK 256M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 6.550 | 0 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.015 | -1.399 | -2.165 | -2.835 | 3.809 | -3.443 | -2.072 | -1.747 | -1.732 | -1.437 | -1.779 | -1.263 | -1.399 |
| Depreciation & amort. | 86 | -70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.101 | -1.469 | -2.165 | -2.835 | 3.809 | -3.443 | -2.072 | -1.747 | -1.732 | -1.437 | -1.779 | -1.263 | -1.399 |
| Net financials | 15.347 | 13.699 | 11.069 | 13.701 | 10.285 | 18.347 | -7.581 | 27.471 | 12.334 | 31.604 | -19.740 | 31.327 | 24.642 |
| Profit before tax | 14.246 | 12.230 | 8.905 | 10.866 | 14.094 | 14.904 | -9.653 | 25.724 | 10.601 | 29.505 | -21.519 | 30.064 | 23.243 |
| Tax | 2.433 | 1.164 | 2.641 | 195 | 2.540 | 3.274 | -0 | 3.187 | 2.326 | 6.347 | -0 | 1.868 | 1.025 |
| Net profit | 11.813 | 11.065 | 6.263 | 10.671 | 10.739 | 11.630 | -9.653 | 22.537 | 8.395 | 23.159 | -21.519 | 28.196 | 22.218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 242.561 | 250.564 | 258.405 | 265.279 | 224.212 | 226.665 | 216.153 | 222.127 | 232.440 | 260.988 | 239.037 | 259.439 | 279.221 |
| Equity | 240.117 | 249.183 | 253.446 | 261.377 | 174.158 | 175.788 | 166.135 | 188.672 | 197.067 | 199.486 | 206.357 | 234.553 | 255.993 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.444 | 1.375 | 4.953 | 3.901 | 50.054 | 50.877 | 50.018 | 33.455 | 35.373 | 40.762 | 32.680 | 24.886 | 23.227 |
| Total debt | 2.444 | 1.375 | 4.953 | 3.901 | 50.054 | 50.877 | 50.018 | 33.455 | 35.373 | 40.762 | 32.680 | 24.886 | 23.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Schramm Holding III ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Schramm | Chief Executive Officer | 0 companies |
| Georg Dedichen | Chairman | 0 companies |
| Torben Nybro Autrup | Board of Directors | 0 companies |