| Revenue | DKK -59K | -17% |
| EBITDA | DKK -332K | +15% |
| Net profit | DKK -209K | -53% |
| Total assets | DKK 2M | -10% |
| Equity | DKK 2M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 262 | 1.025 | 1.344 | 1.774 | 2.133 | 1.905 | 1.237 | 783 | 1.172 | 1.611 | 4.873 | -152 | -72 | -59 |
| Staff expenses | -392 | -694 | -879 | -1.396 | -1.712 | -1.598 | -799 | -922 | -965 | -1.003 | -1.216 | -364 | -321 | -272 |
| EBITDA | -129 | 822 | 464 | 378 | 421 | 307 | 437 | -139 | 208 | 607 | 3.657 | -516 | -393 | -332 |
| Depreciation & amort. | 36 | -41 | -45 | -128 | -201 | -319 | -109 | -109 | -84 | -74 | -0 | -0 | -0 | -0 |
| EBIT | -165 | 781 | 419 | 249 | 220 | -13 | 328 | -248 | 124 | 533 | 3.657 | -516 | -393 | -332 |
| Net financials | -87 | -98 | -100 | -106 | -112 | -89 | -70 | -24 | -17 | -1 | -47 | 179 | 256 | 123 |
| Profit before tax | -252 | 683 | 319 | 144 | 108 | -102 | 258 | -272 | 107 | 532 | 3.610 | -336 | -137 | -209 |
| Tax | -62 | 175 | 86 | 33 | 31 | -19 | 65 | -58 | 25 | 119 | 787 | -74 | -0 | -0 |
| Net profit | -190 | 508 | 233 | 110 | 77 | -83 | 193 | -214 | 81 | 413 | 2.823 | -263 | -137 | -209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 521 | 505 | 478 | 1.286 | 1.335 | 1.076 | 750 | 568 | 644 | 859 | 4.122 | 2.608 | 2.248 | 2.022 |
| Equity | — | -487 | -254 | -143 | -66 | -149 | 44 | -170 | -89 | 324 | 3.035 | 2.540 | 2.207 | 1.998 |
| Long-term debt | 0 | 75 | 28 | 396 | 262 | 195 | 66 | 0 | 15 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.516 | 917 | 704 | 1.033 | 1.140 | 1.031 | 598 | 738 | 708 | 406 | 1.087 | 68 | 41 | 25 |
| Total debt | 1.516 | 992 | 732 | 1.429 | 1.402 | 1.225 | 665 | 738 | 723 | 519 | 1.087 | 68 | 41 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2001 | — | — |
PG | Audit | 2014 | — | — |
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 |
| Peder Grønnegaard Rasmussen | Audit | 0 companies |