| Revenue | DKK 2M | -6% |
| EBITDA | DKK 87K | -16% |
| Net profit | DKK -23K | -229% |
| Total assets | DKK 2,1M | +0% |
| Equity | DKK 586K | -4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -6 | -33 | -24 | 1.531 | 830 | 579 | 1.136 | 960 | 1.263 | 1.531 | 2.115 | 1.986 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -310 | -707 | -601 | -746 | -818 | -1.053 | -1.406 | -2.011 | -1.899 |
| EBITDA | -24 | -2 | -6 | -33 | -24 | 1.221 | 123 | -23 | 368 | 142 | 209 | 124 | 104 | 87 |
| Depreciation & amort. | -0 | -0 | 8 | -6 | -6 | -69 | -108 | -138 | -133 | -135 | -80 | -31 | -47 | -80 |
| EBIT | -24 | -2 | -14 | -38 | -30 | 1.153 | 14 | -160 | 235 | 7 | 129 | 94 | 57 | 7 |
| Net financials | -26 | -17 | -16 | -17 | -18 | -16 | -7 | -7 | -14 | 19 | -48 | -58 | -29 | -30 |
| Profit before tax | -49 | -20 | -30 | -56 | -48 | 1.136 | 8 | -167 | 221 | 26 | 80 | 36 | 28 | -23 |
| Tax | -0 | -0 | -0 | -0 | -0 | 175 | 4 | -34 | 52 | 8 | 20 | 10 | 9 | 0 |
| Net profit | 0 | -20 | -30 | -56 | -48 | 962 | 4 | -133 | 169 | 17 | 60 | 26 | 18 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 541 | 543 | 540 | 538 | 535 | 1.771 | 1.352 | 1.211 | 1.702 | 2.183 | 2.159 | 2.109 | 2.140 | 2.139 |
| Equity | 291 | 272 | 241 | 189 | 141 | 1.103 | 1.003 | 765 | 826 | 733 | 680 | 591 | 609 | 586 |
| Long-term debt | 187 | 180 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 556 | 503 | 470 | 430 | 361 |
| Short-term debt | 63 | 91 | 299 | 349 | 200 | 595 | 348 | 446 | 875 | 894 | 976 | 1.047 | 1.101 | 1.192 |
| Total debt | 250 | 271 | 299 | 349 | 200 | 668 | 348 | 446 | 875 | 1.450 | 1.479 | 1.518 | 1.531 | 1.553 |
| 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 |