| Revenue | DKK -8K | -95% |
| EBITDA | DKK -44K | +82% |
| Net profit | DKK -126K | +56% |
| Total assets | DKK 600K | -50% |
| Equity | DKK 540K | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -157 | 196 | 303 | 342 | -90 | -13 | -8 | -165 | -47 | -13 | -75 | -37 | -172 | -8 |
| Staff expenses | -54 | -54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -68 | -36 |
| EBITDA | -212 | 141 | 303 | 4.299 | -90 | -13 | -8 | -165 | -47 | -13 | -75 | -42 | -240 | -44 |
| Depreciation & amort. | -85 | -123 | -176 | 1.978 | -5 | -25 | -29 | -371 | -14 | -14 | -14 | -20 | -86 | -73 |
| EBIT | -296 | 18 | 127 | 2.320 | -95 | -38 | -37 | -536 | -61 | -27 | -89 | -62 | -326 | -117 |
| Net financials | 1.047 | -222 | 283 | 18 | -994 | -355 | -262 | -691 | 278 | 402 | -676 | -937 | 38 | -9 |
| Profit before tax | 750 | -204 | 410 | 2.338 | -1.089 | -393 | -299 | -1.227 | 217 | 375 | -764 | -999 | -288 | -126 |
| Tax | -16 | -12 | 19 | 533 | -2 | 27 | -27 | -25 | 0 | 48 | -65 | 80 | -0 | -0 |
| Net profit | 766 | -191 | 391 | 1.805 | -1.087 | -420 | -272 | -1.202 | 217 | 327 | -699 | -1.079 | -288 | -126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.042 | 6.782 | 7.137 | 9.071 | 6.833 | 6.283 | 5.836 | 2.934 | 3.058 | 3.360 | 2.420 | 1.610 | 1.201 | 600 |
| Equity | 4.817 | 4.415 | 4.710 | 6.416 | 5.079 | 4.559 | 4.183 | 2.875 | 2.984 | 3.200 | 2.388 | 1.194 | 788 | 540 |
| Long-term debt | 2.165 | 2.051 | 1.939 | 0 | 1.689 | 1.575 | 1.518 | 0 | 0 | 0 | 0 | 154 | 51 | 0 |
| Short-term debt | 1.037 | 283 | 443 | 2.655 | 65 | 149 | 135 | 59 | 74 | 159 | 32 | 261 | 362 | 59 |
| Total debt | 3.203 | 2.334 | 2.381 | 2.655 | 1.754 | 1.724 | 1.652 | 59 | 74 | 159 | 32 | 415 | 413 | 59 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2003 | — | — |
HU Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Casper Wedel Bruun Thalund | Board of Directors | 0 companies |
| Lea Hjort Thalund | Board of Directors | 0 companies |