| Revenue | DKK 672K | +1% |
| EBITDA | DKK 8K | -38% |
| Net profit | DKK 6K | -38% |
| Total assets | DKK 415K | +4% |
| Equity | DKK 345K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 660 | 658 | 699 | 663 | 664 | 664 | 664 | 659 | 690 | 642 | 667 | 640 | 666 | 672 |
| Staff expenses | -652 | -652 | -652 | -652 | -652 | -651 | -652 | -655 | -682 | -634 | -653 | -662 | -653 | -664 |
| EBITDA | 8 | 7 | 47 | 11 | 12 | 13 | 12 | 5 | 8 | 7 | 14 | -22 | 13 | 8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | 7 | 47 | 11 | 12 | 13 | 12 | 5 | 8 | 7 | 14 | -22 | 13 | 8 |
| Net financials | -0 | -0 | -38 | -0 | -1 | -0 | -0 | -0 | -0 | -1 | -3 | 39 | -1 | -1 |
| Profit before tax | 8 | 6 | 9 | 11 | 11 | 13 | 12 | 4 | 7 | 6 | 11 | 17 | 13 | 8 |
| Tax | 2 | 2 | 2 | 3 | 2 | 3 | 3 | 1 | 2 | 1 | 3 | 3 | 3 | 2 |
| Net profit | 6 | 5 | 7 | 8 | 9 | 10 | 9 | 3 | 6 | 5 | 8 | 14 | 10 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 375 | 375 | 378 | 397 | 401 | 412 | 417 | 429 | 513 | 404 | 415 | 399 | 399 | 415 |
| Equity | 246 | 251 | 258 | 266 | 274 | 284 | 293 | 297 | 302 | 307 | 316 | 329 | 339 | 345 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 130 | 124 | 120 | 131 | 127 | 128 | 124 | 132 | 211 | 96 | 99 | 70 | 60 | 70 |
| Total debt | 130 | 124 | 120 | 131 | 127 | 128 | 124 | 132 | 211 | 96 | 99 | 70 | 60 | 70 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2004 | — | — |
PC Management | Management | 2004 | — | — |
HU Audit | Audit | 2004 | — | — |
HH Management | Management | 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 |
| Philippe Climent | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Holger Hvelplund | Management | 0 companies |