| Revenue | DKK 188K | -23% |
| EBITDA | DKK 15K | +415% |
| Net profit | DKK 22K | -60% |
| Total assets | DKK 810K | -11% |
| Equity | DKK 637K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 595 | 419 | 466 | 918 | 891 | 973 | 885 | 485 | 111 | 314 | 224 | 331 | 244 | 188 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -398 | -293 | -186 | -202 | -239 | -249 | -173 |
| EBITDA | 114 | 22 | 17 | 273 | 434 | 482 | 272 | 117 | -250 | 128 | 22 | 92 | -5 | 15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -77 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 114 | 22 | 17 | 273 | 434 | 482 | 272 | 40 | -250 | 128 | 22 | 92 | -5 | 15 |
| Net financials | -1 | 7 | -1 | -1 | -1 | -2 | -15 | 254 | -74 | 125 | -142 | -56 | -76 | 16 |
| Profit before tax | 112 | 28 | 16 | 273 | 434 | 485 | 257 | 294 | -323 | 253 | -119 | 154 | 72 | 31 |
| Tax | 28 | 7 | 7 | 66 | 96 | 92 | 25 | 10 | -42 | 27 | -0 | 8 | 17 | 9 |
| Net profit | 84 | 22 | 9 | 207 | 337 | 388 | 184 | 284 | -281 | 226 | -119 | 146 | 55 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 376 | 290 | 255 | 503 | 1.044 | 1.338 | 1.262 | 1.309 | 755 | 1.023 | 747 | 827 | 914 | 810 |
| Equity | 163 | 135 | 129 | 234 | 572 | 857 | 938 | 1.113 | 721 | 834 | 600 | 687 | 682 | 637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -130 | 31 | 126 | 269 | 453 | 462 | 284 | 153 | 33 | 189 | 147 | 139 | 233 | 173 |
| Total debt | -214 | 155 | 126 | 269 | 453 | 462 | 284 | 153 | 33 | 189 | 147 | 139 | 233 | 173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| 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 |
| Jens Kristian Hansen | Board of Directors | 0 companies |
| Bruno Evers | Board of Directors | 0 companies |