| Revenue | DKK -60K | -50% |
| EBITDA | DKK -60K | +50% |
| Net profit | DKK -386K | -5% |
| Total assets | DKK 1M | -30% |
| Equity | DKK -310K | -503% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 206 | 75 | 26 | -15 | -39 | 160 | 61 | 201 | -21 | 343 | -198 | -120 | -60 |
| Staff expenses | -175 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 75 | 25 | -15 | -39 | 160 | 61 | 201 | -21 | 343 | -202 | -120 | -60 |
| Depreciation & amort. | -75 | -64 | -20 | -0 | -0 | -65 | -49 | -52 | -52 | -53 | -71 | -203 | -156 |
| EBIT | -44 | 11 | 6 | -15 | -39 | 95 | 11 | 149 | -73 | 290 | -273 | -323 | -217 |
| Net financials | -2 | 9 | 12 | 11 | -251 | -9 | -2 | -6 | -3 | 246 | -17 | -47 | -170 |
| Profit before tax | -46 | 19 | 18 | -4 | -291 | 86 | 10 | 143 | -76 | 536 | -289 | -370 | -386 |
| Tax | -0 | -0 | -0 | -0 | -38 | -0 | -0 | 13 | -13 | 57 | -38 | -0 | -0 |
| Net profit | -46 | 19 | 18 | -4 | -252 | 86 | 10 | 130 | -63 | 478 | -252 | -370 | -386 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 636 | 545 | 514 | 509 | 540 | 699 | 797 | 864 | 811 | 1.525 | 1.420 | 1.459 | 1.023 |
| Equity | 277 | 296 | 314 | 310 | 57 | 143 | 153 | 283 | 220 | 698 | 446 | 77 | -310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 360 | 249 | 200 | 199 | 483 | 556 | 644 | 568 | 591 | 789 | 974 | 1.382 | 1.332 |
| Total debt | 360 | 249 | 200 | 199 | 483 | 556 | 644 | 568 | 591 | 789 | 974 | 1.382 | 1.332 |
| 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 |