| Revenue | DKK -165K | +4% |
| EBITDA | DKK -165K | +28% |
| Net profit | DKK -29K | -103% |
| Total assets | DKK 6,4M | -9% |
| Equity | DKK 6,3M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | 14 | — | 566 | -47 | -59 | -114 | -86 | -120 | -97 | -187 | -110 | -158 | -165 |
| Staff expenses | -0 | -122 | -120 | -121 | -227 | -243 | -244 | -274 | -138 | -152 | -60 | -0 | -0 | -0 |
| EBITDA | -2 | -109 | -143 | 445 | -273 | -302 | -358 | -359 | -258 | -249 | -247 | -216 | -229 | -165 |
| Depreciation & amort. | -38 | -68 | -100 | -69 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -76 | -63 | -46 |
| EBIT | -40 | -176 | -243 | 376 | -273 | -302 | -358 | -359 | -258 | -249 | -268 | -291 | -292 | -211 |
| Net financials | 587 | 686 | 534 | 686 | -186 | 483 | -305 | 1.163 | 1.418 | 1.432 | -371 | 536 | 1.366 | 184 |
| Profit before tax | 547 | 510 | 291 | 1.062 | -459 | 181 | -663 | 804 | 1.161 | 1.183 | -639 | 244 | 1.074 | -27 |
| Tax | 175 | 138 | 89 | 181 | 23 | -0 | -11 | -13 | 255 | 262 | 2 | 14 | 106 | 2 |
| Net profit | 371 | 372 | 202 | 881 | -482 | 181 | -652 | 817 | 906 | 921 | -640 | 231 | 967 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.864 | 7.777 | 7.133 | 7.110 | 5.466 | 5.650 | 5.180 | 5.862 | 7.156 | 7.794 | 7.074 | 7.235 | 7.053 | 6.436 |
| Equity | 6.940 | 6.812 | 6.014 | 6.895 | 5.413 | 5.594 | 4.942 | 5.759 | 6.664 | 7.529 | 6.831 | 7.003 | 6.970 | 6.341 |
| Long-term debt | 812 | 786 | 786 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 106 | 167 | 323 | 214 | 52 | 56 | 238 | 94 | 492 | 265 | 243 | 232 | 83 | 95 |
| Total debt | 918 | 953 | 1.109 | 214 | 52 | 56 | 238 | 104 | 492 | 265 | 243 | 232 | 83 | 95 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |