| Revenue | DKK 263K | -38% |
| EBITDA | DKK 263K | -38% |
| Net profit | DKK -376K | -63% |
| Total assets | DKK 5,7M | -3% |
| Equity | DKK -5,8M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -137 | 168 | -62 | 312 | 323 | 267 | 239 | 424 | 234 | 400 | 318 | 425 | 263 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -137 | 168 | -62 | 312 | 323 | 267 | 239 | 424 | 234 | 400 | 318 | 425 | 263 |
| Depreciation & amort. | -143 | -175 | -190 | -192 | -204 | -207 | -207 | -207 | -207 | -207 | -207 | -207 | -207 |
| EBIT | -281 | -7 | -252 | 120 | 119 | 60 | 32 | 217 | 27 | 193 | 110 | 218 | 56 |
| Net financials | -432 | -457 | -446 | -458 | -495 | -454 | -421 | -418 | -418 | -305 | -399 | -448 | -440 |
| Profit before tax | -712 | -464 | -698 | -338 | -376 | -395 | -389 | -202 | -390 | -113 | -289 | -230 | -384 |
| Tax | 290 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 |
| Net profit | -1.002 | -464 | -698 | -338 | -376 | -395 | -389 | -202 | -390 | -113 | -289 | -230 | -376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.082 | 7.520 | 7.416 | 7.268 | 7.263 | 7.069 | 6.858 | 8.374 | 6.463 | 6.247 | 6.120 | 5.905 | 5.727 |
| Equity | -1.503 | -1.968 | -2.666 | -3.004 | -3.380 | -3.774 | -4.163 | -4.364 | -4.755 | -4.867 | -5.156 | -5.386 | -5.762 |
| Long-term debt | 5.673 | 4.588 | 4.492 | 4.230 | 4.047 | 3.863 | 3.670 | 3.597 | 3.435 | 3.221 | 3.058 | 2.897 | 2.701 |
| Short-term debt | 2.913 | 4.900 | 5.589 | 6.041 | 6.595 | 6.980 | 7.350 | 9.141 | 7.783 | 7.894 | 8.218 | 8.394 | 8.788 |
| Total debt | 8.585 | 9.488 | 10.081 | 10.271 | 10.642 | 10.843 | 11.021 | 12.739 | 11.217 | 11.115 | 11.276 | 11.291 | 11.489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2003 | — | — |
HU Audit | Audit | 2003 | — | — |
SM | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Steffen Møller Jensen | Audit | 0 companies |