| Revenue | DKK 152K | +67% |
| EBITDA | DKK -148K | +7% |
| Net profit | DKK -5K | -117% |
| Total assets | DKK 10,4M | -4% |
| Equity | DKK 10,2M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 84 | 58 | 57 | 63 | 58 | -29 | 56 | 12 | 70 | 56 | 100 | 91 | 152 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -100 | -100 | -100 | -100 | -100 | -250 | -300 |
| EBITDA | -27 | -36 | 5.571 | -63 | 63 | 58 | -104 | -44 | -88 | -30 | -44 | -0 | -159 | -148 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -120 | -120 | -120 | -120 | -120 | -124 | -125 | -125 | -125 | -125 |
| EBIT | -27 | -36 | 5.571 | -63 | -57 | -62 | -224 | -164 | -209 | -154 | -168 | -125 | -284 | -273 |
| Net financials | 342 | -3 | 65 | -147 | 263 | 485 | -671 | -361 | 1.007 | 1.749 | -338 | 1.024 | 442 | 266 |
| Profit before tax | 314 | -39 | 5.637 | -209 | 206 | 422 | -895 | -525 | 799 | 1.595 | -506 | 899 | 158 | -6 |
| Tax | 63 | 28 | 5 | 34 | 87 | 108 | -197 | -111 | 115 | 299 | -148 | 152 | 126 | -1 |
| Net profit | 251 | -66 | 5.631 | -243 | 118 | 315 | -699 | -414 | 683 | 1.297 | -358 | 747 | 32 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.188 | 12.341 | 17.272 | 16.567 | 16.032 | 15.503 | 13.961 | 12.959 | 12.792 | 13.011 | 11.090 | 11.464 | 10.833 | 10.398 |
| Equity | — | 11.541 | 16.722 | 15.729 | 14.947 | 15.262 | 13.813 | 12.800 | 12.683 | 12.680 | 11.022 | 11.269 | 10.551 | 10.246 |
| Long-term debt | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 |
| Short-term debt | 80 | 77 | 82 | 31 | 128 | 185 | 107 | 119 | 108 | 316 | 68 | 176 | 265 | 106 |
| Total debt | 80 | 80 | 82 | 838 | 1.084 | 185 | 107 | 119 | 108 | 316 | 68 | 176 | 265 | 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Gervig | Management | 0 companies |