| Revenue | DKK 102K | +4% |
| EBITDA | DKK 29K | +21% |
| Net profit | DKK -26K | -170% |
| Total assets | DKK 1,7M | -9% |
| Equity | DKK 583K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 78 | 77 | 99 | 124 | 126 | 128 | 129 | 130 | 130 | 104 | 94 | 97 | 102 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -47 | -61 | -48 | -36 | -476 | -43 | -24 | -24 |
| EBITDA | 60 | 46 | 38 | 18 | 89 | 79 | 93 | 81 | 45 | 55 | 650 | 7 | 24 | 29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 563 | -0 | -0 | -0 |
| EBIT | 60 | 46 | 38 | 18 | 89 | 79 | 93 | 81 | 45 | 55 | 87 | 7 | 24 | 29 |
| Net financials | 106 | 84 | 83 | -137 | -130 | -50 | 48 | 43 | 2 | -3 | -65 | -34 | -48 | -52 |
| Profit before tax | 166 | 129 | 121 | -119 | -41 | 29 | 85 | 72 | 47 | 48 | 80 | -19 | -11 | -23 |
| Tax | 10 | 7 | 8 | 1 | 13 | 17 | 6 | 4 | 8 | 10 | 30 | -2 | -1 | 4 |
| Net profit | 156 | 122 | 113 | -120 | -54 | 12 | 79 | 67 | 39 | 38 | 50 | -17 | -10 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.540 | 2.622 | 2.670 | 2.497 | 2.414 | 2.371 | 2.423 | 2.508 | 2.549 | 2.869 | 2.102 | 1.916 | 1.814 | 1.655 |
| Equity | 1.034 | 1.060 | 1.074 | 854 | 800 | 812 | 891 | 958 | 889 | 816 | 753 | 619 | 609 | 583 |
| Long-term debt | 1.040 | 1.040 | 1.012 | 973 | 935 | 894 | 854 | 815 | 777 | 735 | 694 | 669 | 635 | 602 |
| Short-term debt | 466 | 523 | 585 | 670 | 680 | 664 | 679 | 736 | 884 | 1.318 | 655 | 628 | 570 | 471 |
| Total debt | 1.506 | 1.563 | 1.597 | 1.643 | 1.614 | 1.559 | 1.532 | 1.550 | 1.661 | 2.053 | 1.349 | 1.298 | 1.205 | 1.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2004 | — | — |
LK Audit | Audit | 2004 | — | — |
HU Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Lene Karin Hermann | Audit | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |