| Revenue | DKK -46K | +197% |
| EBITDA | DKK -46K | -197% |
| Net profit | DKK -96K | -608% |
| Total assets | DKK 3,7M | -28% |
| Equity | DKK 3,7M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -25 | -20 | — | -18 | -17 | -18 | -19 | -28 | -23 | -21 | -39 | -15 | -46 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -25 | -20 | -20 | -18 | -17 | -18 | -19 | -28 | -23 | -21 | -39 | -15 | -46 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -25 | -20 | -20 | -18 | -17 | -18 | -19 | -28 | -23 | -21 | -39 | -15 | -46 |
| Net financials | 435 | 339 | 260 | 660 | 185 | 169 | -288 | 259 | -237 | 56 | -41 | 1 | 21 | -83 |
| Profit before tax | 422 | 314 | 240 | 640 | 167 | 152 | -306 | 240 | -266 | 32 | -62 | -38 | 5 | -129 |
| Tax | 1 | -1 | -3 | -93 | -38 | 73 | -4 | 22 | -55 | 2 | -7 | -12 | -14 | -33 |
| Net profit | 420 | 315 | 243 | 733 | 205 | 79 | -302 | 218 | -211 | 30 | -55 | -26 | 19 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.895 | 3.203 | 3.437 | 5.594 | 4.394 | 5.290 | 5.067 | 5.134 | 4.892 | 4.527 | 4.214 | 5.099 | 5.170 | 3.704 |
| Equity | 2.881 | 3.148 | 3.343 | 3.976 | 4.131 | 4.921 | 4.567 | 4.732 | 4.467 | 4.442 | 4.193 | 4.110 | 3.929 | 3.673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 59 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14 | 55 | 94 | 1.618 | 263 | 111 | 501 | 384 | 425 | 84 | 21 | 989 | 1.241 | 31 |
| Total debt | 14 | 55 | 94 | 1.618 | 263 | 169 | 501 | 402 | 425 | 84 | 21 | 989 | 1.241 | 31 |
| 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 |