| Revenue | — | — |
| EBITDA | DKK -19K | -35% |
| Net profit | DKK 67K | -75% |
| Total assets | DKK 2,1M | -7% |
| Equity | DKK 2,1M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -12 | -11 | -13 | -11 | -13 | -11 | -14 | -13 | -32 | -13 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -12 | -11 | -13 | -11 | -13 | -11 | -14 | -13 | -32 | -13 | -13 | -14 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -12 | -11 | -13 | -11 | -13 | -11 | -14 | -13 | -32 | -13 | -13 | -14 | -19 |
| Net financials | 161 | -147 | 401 | 228 | 124 | 108 | -222 | 433 | -326 | 355 | -281 | 234 | 355 | 106 |
| Profit before tax | 151 | -159 | 389 | 215 | 113 | 96 | -233 | 419 | -338 | 323 | -294 | 221 | 341 | 87 |
| Tax | 39 | -38 | 96 | 53 | 26 | 21 | -51 | 92 | -73 | 71 | -65 | 49 | 75 | 19 |
| Net profit | 112 | -121 | 293 | 162 | 86 | 74 | -182 | 327 | -266 | 252 | -229 | 172 | 266 | 67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.868 | 2.150 | 2.378 | 2.445 | 2.448 | 2.421 | 2.148 | 2.442 | 2.097 | 2.292 | 2.049 | 2.105 | 2.288 | 2.126 |
| Equity | 2.759 | 2.138 | 2.331 | 2.393 | 2.379 | 2.350 | 2.118 | 2.395 | 2.074 | 2.270 | 1.984 | 2.038 | 2.165 | 2.097 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 109 | 12 | 48 | 53 | 68 | 70 | 30 | 47 | 22 | 22 | 65 | 66 | 123 | 29 |
| Total debt | 109 | 12 | 48 | 53 | 68 | 70 | 30 | 47 | 22 | 22 | 65 | 66 | 123 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2003 | — | — |
HU Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |