| Revenue | DKK 76K | +34% |
| EBITDA | DKK 134K | +136% |
| Net profit | DKK 106K | +162% |
| Total assets | DKK 147K | +4% |
| Equity | DKK 112K | +1625% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 310 | -101 | -64 | 251 | -22 | 37 | 76 | 86 | -29 | -18 | -25 | 57 | 76 |
| Staff expenses | -36 | -34 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 274 | -135 | -64 | 249 | -22 | 37 | 64 | 86 | -29 | -18 | -25 | 57 | 134 |
| Depreciation & amort. | -64 | -66 | -60 | -46 | -0 | -3 | -14 | -20 | -20 | -20 | -20 | -17 | 29 |
| EBIT | 210 | -201 | -124 | 203 | -22 | 34 | 50 | 66 | -49 | -38 | -45 | 40 | 105 |
| Net financials | -19 | -13 | -15 | -25 | -11 | -12 | -16 | 9 | -3 | -1 | -4 | 0 | 0 |
| Profit before tax | 191 | -214 | -139 | 178 | -34 | 23 | 34 | 76 | -52 | -39 | -48 | 40 | 106 |
| Tax | 49 | -49 | -30 | 41 | 40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 143 | -164 | -109 | 137 | -73 | 23 | 34 | 76 | -52 | -39 | -48 | 40 | 106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 579 | 438 | 531 | 697 | 501 | 528 | 174 | 248 | 127 | 94 | 52 | 140 | 147 |
| Equity | 183 | 18 | -91 | 46 | -27 | -4 | 30 | 105 | 53 | 14 | -34 | 6 | 112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 396 | 420 | 622 | 651 | 528 | 532 | 145 | 143 | 74 | 79 | 86 | 134 | 34 |
| Total debt | 396 | 420 | 622 | 651 | 528 | 532 | 145 | 143 | 74 | 79 | 86 | 134 | 34 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2003 | — | — |
HU Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |