| Revenue | DKK 317K | -19% |
| EBITDA | DKK 106K | -51% |
| Net profit | DKK 81K | -50% |
| Total assets | DKK 469K | -14% |
| Equity | DKK 372K | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 404 | 497 | 726 | 324 | 145 | 290 | 197 | 323 | 352 | 374 | 336 | 435 | 391 | 317 |
| Staff expenses | -352 | -488 | -658 | -1 | -89 | -216 | -166 | -178 | -156 | -180 | -169 | -194 | -175 | -211 |
| EBITDA | 52 | 101 | 68 | 325 | 56 | 74 | 31 | 144 | 197 | 194 | 227 | 241 | 216 | 106 |
| Depreciation & amort. | -24 | 46 | -9 | -12 | -24 | -2 | -24 | -37 | -40 | -26 | 30 | -3 | -0 | -0 |
| EBIT | 28 | 55 | 59 | 313 | 32 | 72 | 7 | 107 | 156 | 167 | 197 | 238 | 216 | 106 |
| Net financials | -6 | 1 | -1 | -5 | -1 | -2 | -1 | -1 | -2 | -5 | -5 | -5 | -3 | -2 |
| Profit before tax | 22 | 56 | 58 | 308 | 31 | 69 | 6 | 106 | 154 | 163 | 192 | 233 | 213 | 104 |
| Tax | 9 | 16 | 19 | 77 | 9 | 20 | 5 | 28 | 38 | 41 | 46 | 55 | 51 | 23 |
| Net profit | 13 | 40 | 40 | 231 | 22 | 50 | 1 | 78 | 117 | 122 | 146 | 178 | 161 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 367 | 534 | 338 | 921 | 429 | 700 | 303 | 396 | 490 | 432 | 440 | 595 | 544 | 469 |
| Equity | 219 | 162 | 201 | 432 | 353 | 299 | 194 | 207 | 249 | 258 | 290 | 350 | 390 | 372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 149 | 372 | 136 | 489 | 76 | 401 | 109 | 189 | 241 | 174 | 150 | 245 | 154 | 97 |
| Total debt | 149 | 372 | 136 | 489 | 76 | 401 | 109 | 189 | 241 | 174 | 150 | 245 | 154 | 97 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2002 | — | — |
KT Audit | Audit | 2002 | — | — |
HU Audit | Audit | 2002 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Kim Thrane | Audit | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Peter Knud Sørensen | Chief Executive Officer | 0 companies |