| Revenue | DKK 749K | +1% |
| EBITDA | DKK -52K | +81% |
| Net profit | DKK -35K | +82% |
| Total assets | DKK 831K | -15% |
| Equity | DKK 744K | -19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.279 | -1.096 | 1.575 | 1.648 | 1.535 | 1.218 | 792 | 707 | 571 | 593 | 671 | 969 | 743 | 749 |
| Staff expenses | -552 | -602 | -822 | -1.317 | -1.054 | -1.067 | -882 | -788 | -777 | -626 | -591 | -1.054 | -1.024 | -801 |
| EBITDA | 727 | -377 | 750 | 331 | 481 | 31 | -89 | -81 | -207 | -33 | 79 | -86 | -281 | -52 |
| Depreciation & amort. | 59 | -59 | -20 | -14 | -14 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -13 |
| EBIT | 668 | -436 | 730 | 317 | 467 | 20 | -89 | -81 | -207 | -33 | 79 | -86 | -297 | -65 |
| Net financials | -92 | -52 | -34 | -3 | 0 | -1 | -8 | -2 | 0 | 38 | -81 | 8 | 28 | 21 |
| Profit before tax | 577 | -189 | 696 | 314 | 467 | 19 | -98 | -83 | -207 | 5 | -2 | -78 | -269 | -44 |
| Tax | 137 | 97 | 173 | 79 | 104 | 33 | -20 | -9 | -45 | 2 | -47 | -16 | -72 | -9 |
| Net profit | 440 | -286 | 523 | 235 | 364 | -14 | -77 | -74 | -162 | 3 | 45 | -62 | -197 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.587 | 2.610 | 2.592 | 2.626 | 2.525 | 2.395 | 2.099 | 1.897 | 1.659 | 1.522 | 1.438 | 1.293 | 979 | 831 |
| Equity | 1.310 | 1.499 | 1.925 | 2.062 | 2.326 | 2.210 | 2.030 | 1.850 | 1.580 | 1.473 | 1.406 | 1.230 | 915 | 744 |
| Long-term debt | 796 | -779 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 481 | -332 | 666 | 564 | 192 | 185 | 70 | 47 | 79 | 50 | 32 | 64 | 64 | 87 |
| Total debt | 1.277 | -1.111 | 666 | 564 | 199 | 185 | 70 | 47 | 79 | 50 | 32 | 64 | 64 | 87 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 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 |
| Henrik Ulvsgaard | Audit | 0 companies |