| Revenue | DKK -14K | +25% |
| EBITDA | DKK -106K | -6% |
| Net profit | DKK 58K | -77% |
| Total assets | DKK 3,6M | -2% |
| Equity | DKK 3,6M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -9 | -11 | -8 | -8 | -7 | -7 | -7 | -8 | -10 | -10 | -12 | -11 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -80 | -83 | -86 | -89 | -92 |
| EBITDA | 174 | -9 | -11 | -8 | -8 | -7 | -7 | -7 | -83 | -90 | -93 | -98 | -100 | -106 |
| Depreciation & amort. | -182 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -9 | -11 | -8 | -8 | -7 | -7 | -7 | -83 | -90 | -93 | -98 | -100 | -106 |
| Net financials | 107 | 33 | 266 | 96 | 164 | 229 | 159 | 142 | 232 | 670 | -370 | 60 | 432 | 181 |
| Profit before tax | 100 | 24 | 254 | 88 | 156 | 221 | 151 | 135 | 149 | 580 | -463 | -37 | 331 | 74 |
| Tax | 10 | 8 | 62 | 20 | 36 | 51 | 30 | 31 | 33 | 128 | -102 | -8 | 78 | 16 |
| Net profit | 90 | 16 | 192 | 67 | 120 | 170 | 121 | 103 | 116 | 452 | -362 | -29 | 254 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 3.640 | 3.798 | 3.780 | 3.772 | 3.867 | 3.882 | 3.858 | 3.892 | 4.318 | 3.861 | 3.618 | 3.708 | 3.645 |
| Equity | — | 3.628 | 3.723 | 3.692 | 3.712 | 3.781 | 3.799 | 3.796 | 3.804 | 4.146 | 3.671 | 3.528 | 3.664 | 3.600 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 12 | 75 | 88 | 60 | 86 | 83 | 62 | 88 | 172 | 190 | 91 | 44 | 45 |
| Total debt | 0 | 12 | 75 | 88 | 60 | 86 | 83 | 62 | 88 | 172 | 190 | 91 | 44 | 45 |
| 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 |