| Revenue | DKK -446K | +1124% |
| EBITDA | DKK -446K | -1124% |
| Net profit | DKK -431K | -7% |
| Total assets | DKK 3M | -27% |
| Equity | DKK 3M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 221 | 212 | 136 | 46 | -56 | 4 | 15 | 55 | 42 | 57 | -15 | -14 | -36 | -446 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 221 | 212 | 136 | -11 | -56 | 4 | -50 | 55 | 42 | 57 | -15 | -14 | -36 | -446 |
| Depreciation & amort. | 23 | 54 | 54 | -51 | -53 | -55 | -35 | -35 | -35 | -35 | -46 | -47 | -47 | -13 |
| EBIT | 198 | 158 | 83 | -62 | -109 | -51 | -84 | 20 | 8 | 23 | -62 | -61 | -84 | -459 |
| Net financials | -51 | -24 | -89 | 1.668 | 190 | 396 | 594 | 631 | 452 | 376 | 380 | 544 | -319 | 7 |
| Profit before tax | 147 | 134 | -6 | 1.606 | 80 | 345 | 510 | 651 | 460 | 399 | 318 | 482 | -403 | -452 |
| Tax | 18 | 34 | 7 | -26 | -25 | -17 | -24 | -0 | 55 | 2 | -10 | 0 | -0 | -20 |
| Net profit | 130 | 100 | -13 | 1.632 | 105 | 362 | 534 | 651 | 405 | 397 | 328 | 482 | -403 | -431 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.677 | 1.792 | 1.660 | 3.371 | 3.344 | 3.424 | 3.708 | 4.026 | 4.006 | 4.157 | 4.426 | 4.553 | 4.106 | 3.014 |
| Equity | 126 | 315 | 302 | 1.933 | 1.940 | 2.200 | 2.692 | 3.044 | 3.035 | 3.032 | 3.360 | 3.842 | 3.439 | 3.008 |
| Long-term debt | 1.231 | 1.129 | 1.076 | 1.182 | 1.086 | 987 | 847 | 789 | 730 | 672 | 612 | 563 | 513 | 0 |
| Short-term debt | 167 | 283 | 238 | 256 | 318 | 237 | 168 | 193 | 240 | 453 | 453 | 148 | 153 | 6 |
| Total debt | 1.398 | 1.413 | 1.314 | 1.438 | 1.086 | 1.224 | 1.016 | 982 | 971 | 1.125 | 1.066 | 711 | 667 | 6 |
| 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 | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |