| Revenue | DKK 5,7M | +91% |
| EBITDA | DKK 467K | +179% |
| Net profit | DKK 252K | +148% |
| Total assets | DKK 2,1M | +42% |
| Equity | DKK 13K | +105% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.156 | 1.587 | 1.477 | 928 | 1.378 | 1.348 | 1.976 | 2.969 | 5.673 |
| Staff expenses | -3.630 | -1.090 | -963 | -603 | -1.630 | -1.211 | -1.616 | -3.560 | -5.205 |
| EBITDA | 675 | 496 | 1.018 | 325 | -252 | 137 | 361 | -592 | 467 |
| Depreciation & amort. | 120 | -123 | -143 | -18 | -45 | -48 | -35 | -62 | -76 |
| EBIT | 555 | 373 | 876 | 307 | -296 | 88 | 325 | -654 | 392 |
| Net financials | -789 | -140 | -109 | -33 | -52 | -42 | -69 | -14 | -52 |
| Profit before tax | -233 | 233 | 766 | 274 | -200 | 47 | 256 | -668 | 340 |
| Tax | 74 | 230 | 147 | 59 | 74 | 13 | 69 | -142 | 88 |
| Net profit | -307 | 3 | 619 | 214 | -274 | 34 | 187 | -526 | 252 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.262 | 1.106 | 1.221 | 1.006 | 955 | 770 | 1.138 | 1.447 | 2.055 |
| Equity | -496 | -493 | 126 | 340 | 66 | 100 | 286 | -239 | 13 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 0 | 0 |
| Short-term debt | 1.758 | 1.599 | 1.043 | 606 | 888 | 670 | 788 | 1.686 | 2.043 |
| Total debt | 1.758 | 1.599 | 1.043 | 606 | 888 | 670 | 841 | 1.686 | 2.043 |
| 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 | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |