| Revenue | DKK -574K | +42% |
| EBITDA | DKK -921K | +32% |
| Net profit | DKK 6K | +101% |
| Total assets | DKK 10,2M | -15% |
| Equity | DKK 6,9M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -98 | -159 | -242 | -115 | 1.465 | 745 | 1.317 | 1.111 | 532 | 641 | 1.973 | -623 | -406 | -574 |
| Staff expenses | -0 | -0 | -0 | -0 | -57 | -374 | -673 | -860 | -731 | -649 | -599 | -354 | -352 | -347 |
| EBITDA | -98 | -159 | -242 | -115 | 1.408 | 371 | 644 | 252 | -199 | -9 | 1.374 | -977 | -1.362 | -921 |
| Depreciation & amort. | -45 | -57 | -29 | -57 | -308 | -402 | -378 | -429 | -437 | -428 | -429 | -169 | -31 | -66 |
| EBIT | -143 | -216 | -271 | -172 | 1.100 | -31 | 266 | -177 | -636 | -437 | 945 | -1.146 | -1.392 | -987 |
| Net financials | 1.066 | 1.386 | 1.127 | -579 | 1.558 | 359 | 716 | 3.560 | 1.275 | 1.057 | 1.078 | -1.646 | 816 | 993 |
| Profit before tax | 923 | 1.170 | 856 | -751 | 2.658 | 327 | 982 | 3.382 | 639 | 620 | 2.023 | -2.791 | -576 | 6 |
| Tax | -31 | -34 | 27 | -35 | 223 | 15 | 104 | -110 | 243 | 218 | 390 | -3 | -0 | -0 |
| Net profit | 954 | 1.204 | 829 | -716 | 2.435 | 313 | 878 | 3.492 | 396 | 402 | 1.633 | -2.788 | -576 | 6 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.783 | 7.202 | 7.304 | 5.921 | 13.878 | 13.504 | 13.585 | 15.131 | 15.533 | 17.127 | 17.289 | 12.724 | 12.028 | 10.240 |
| Equity | 4.233 | 5.419 | 6.178 | 5.115 | 7.386 | 7.641 | 8.471 | 10.463 | 10.751 | 10.403 | 11.537 | 7.748 | 7.055 | 6.939 |
| Long-term debt | 1.227 | -18 | 0 | -10 | 4.540 | 4.078 | 3.680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.305 | 1.765 | 1.080 | 796 | 1.750 | 1.595 | 1.238 | 4.583 | 4.591 | 6.524 | 5.749 | 4.976 | 4.974 | 3.301 |
| Total debt | 2.531 | 1.765 | 1.080 | 796 | 6.291 | 5.673 | 4.919 | 4.583 | 4.591 | 6.524 | 5.749 | 4.976 | 4.974 | 3.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2002 | — | — |
HU Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |