| Revenue | DKK -117K | +23% |
| EBITDA | DKK -117K | -23% |
| Net profit | DKK 2M | -26% |
| Total assets | DKK 21,7M | +8% |
| Equity | DKK 20,5M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -17 | -13 | 89 | -18 | -24 | -670 | -41 | -46 | -307 | -250 | -111 | -95 | -117 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -17 | -13 | 89 | -18 | -24 | -774 | -41 | -46 | -922 | -280 | -111 | -95 | -117 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -11 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -17 | -13 | 89 | -18 | -24 | -774 | -41 | -68 | -933 | -280 | -111 | -95 | -117 |
| Net financials | -75 | 0 | -4 | 981 | 733 | 897 | 15 | 1.502 | 25.791 | 471 | -3.090 | 2.018 | 3.163 | 2.622 |
| Profit before tax | 103 | -17 | -17 | 1.070 | 716 | 874 | -759 | 1.460 | 25.723 | -462 | -3.370 | 1.907 | 3.068 | 2.504 |
| Tax | -0 | -0 | -8 | 14 | -2 | 6 | -28 | -5 | 32 | 327 | -0 | 5 | 414 | 551 |
| Net profit | 103 | -17 | -9 | 1.056 | 718 | 867 | -731 | 1.466 | 25.691 | -790 | -3.370 | 1.902 | 2.654 | 1.953 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.287 | 1.218 | 1.192 | 2.290 | 2.645 | 3.251 | 3.720 | 3.492 | 29.072 | 25.788 | 17.989 | 18.739 | 20.124 | 21.665 |
| Equity | 1.176 | 1.063 | 956 | 1.912 | 2.529 | 3.178 | 2.311 | 3.477 | 29.057 | 25.476 | 16.184 | 18.086 | 18.665 | 20.483 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 155 | 237 | 378 | 116 | 73 | 1.409 | 15 | 15 | 312 | 1.806 | 653 | 1.459 | 1.182 |
| Total debt | 111 | 155 | 237 | 378 | 116 | 73 | 1.409 | 15 | 15 | 312 | 1.806 | 653 | 1.459 | 1.182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
HU Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |