| Revenue | DKK 22K | -89% |
| EBITDA | DKK -276K | -631% |
| Net profit | DKK -434K | -100% |
| Total assets | DKK 5,2M | -7% |
| Equity | DKK 5M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 198 | 26 | 1.830 | 132 | 703 | 347 | 632 | 1.268 | 194 | 466 | 196 | 22 |
| Staff expenses | -0 | -0 | -0 | -0 | -552 | -246 | -2 | -2 | -165 | -399 | -233 | -298 |
| EBITDA | 368 | 26 | 1.830 | 132 | 151 | 102 | 629 | 1.266 | 29 | 67 | -38 | -276 |
| Depreciation & amort. | -85 | -0 | -0 | -0 | -0 | -0 | -0 | -23 | -37 | -37 | -158 | -158 |
| EBIT | 283 | 26 | 1.830 | 132 | 151 | 102 | 629 | 1.243 | -8 | 30 | -196 | -434 |
| Net financials | 101 | 54 | 0 | 0 | 1 | -0 | -0 | -8 | -22 | -19 | -21 | 0 |
| Profit before tax | 384 | 81 | 1.830 | 132 | 151 | 101 | 629 | 1.235 | -30 | 11 | -217 | -434 |
| Tax | 78 | 23 | 466 | 32 | 33 | 22 | 139 | 238 | -0 | -0 | -0 | -0 |
| Net profit | 306 | 58 | 1.364 | 101 | 118 | 79 | 491 | 996 | -30 | 11 | -217 | -434 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.628 | 2.648 | 4.359 | 4.089 | 4.466 | 4.351 | 4.750 | 6.435 | 5.932 | 6.020 | 5.626 | 5.248 |
| Equity | 2.495 | 2.553 | 3.916 | 4.017 | 4.136 | 4.214 | 4.705 | 5.701 | 5.671 | 5.683 | 5.466 | 5.032 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 132 | 96 | 442 | 71 | 331 | 136 | 44 | 734 | 261 | 337 | 161 | 217 |
| Total debt | 132 | 96 | 442 | 71 | 331 | 136 | 44 | 734 | 261 | 337 | 161 | 217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
HU Audit | Audit | 2001 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
AV Management | Management | 2015 | — | — |
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 |
| Henrik Ulvsgaard | Audit | 0 companies |
| Liselotte Stein Haning | Chief Executive Officer | 0 companies |
| Anne Vejtorp | Management | 0 companies |