| Revenue | DKK -83K | -9% |
| EBITDA | DKK -208K | +3% |
| Net profit | DKK 163K | +182% |
| Total assets | DKK 8,8M | +1% |
| Equity | DKK 8,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 140 | 135 | 68 | 2 | 184 | 138 | -88 | -89 | -38 | -78 | -95 | -91 | -83 |
| Staff expenses | -203 | -205 | -64 | -124 | -124 | -244 | -124 | -54 | -54 | -54 | -125 | -125 | -125 | -125 |
| EBITDA | -373 | -65 | 71 | -56 | -122 | -60 | 14 | -142 | -144 | -92 | -203 | -219 | -215 | -208 |
| Depreciation & amort. | -48 | -52 | -54 | -55 | -17 | -9 | -9 | -9 | -0 | -1 | -9 | -9 | -9 | -17 |
| EBIT | -421 | -117 | 16 | -110 | -139 | -69 | 5 | -151 | -144 | -94 | -212 | -228 | -224 | -224 |
| Net financials | 429 | -1.928 | -223 | 767 | 1.085 | -83 | -5 | 525 | 1.234 | 87 | 745 | -1.097 | 78 | 404 |
| Profit before tax | 8 | -2.045 | -207 | 585 | 846 | -220 | -18 | 370 | 1.089 | -9 | 533 | -1.327 | -198 | 151 |
| Tax | -36 | 19 | -16 | -34 | -23 | -47 | -12 | 31 | -3 | -17 | -73 | -28 | -0 | -11 |
| Net profit | 44 | -2.064 | -191 | 619 | 870 | -173 | -6 | 340 | 1.093 | 8 | 606 | -1.299 | -198 | 163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.467 | 7.614 | 7.200 | 7.775 | 8.656 | 8.407 | 8.331 | 8.657 | 9.634 | 9.710 | 10.311 | 9.003 | 8.743 | 8.804 |
| Equity | 9.371 | 7.256 | 7.015 | 7.584 | 8.404 | 8.181 | 8.125 | 8.411 | 9.448 | 9.400 | 9.949 | 8.590 | 8.331 | 8.430 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 97 | 358 | 184 | 191 | 252 | 226 | 205 | 247 | 186 | 310 | 363 | 412 | 412 | 374 |
| Total debt | 97 | 358 | 184 | 191 | 252 | 226 | 205 | 247 | 186 | 310 | 363 | 412 | 412 | 374 |
| 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 |