| Revenue | DKK -28K | -214% |
| EBITDA | DKK -260K | -68% |
| Net profit | DKK -243K | -59% |
| Total assets | DKK 105K | -69% |
| Equity | DKK 57K | -81% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 165 | 86 | 40 | -48 | -53 | 24 | -28 |
| Staff expenses | -0 | -58 | -12 | -26 | -27 | -24 | -8 | -24 | -0 | -0 | -0 | -0 | -131 | -233 |
| EBITDA | -84 | -242 | -69 | -130 | -67 | -86 | -46 | 141 | 86 | 40 | -48 | -53 | -155 | -260 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -84 | -242 | -69 | -130 | -67 | -86 | -46 | 141 | 86 | 40 | -48 | -53 | -155 | -260 |
| Net financials | -11 | -29 | 27 | 501 | -8 | -29 | 8 | -307 | -57 | 10 | 11 | -40 | 3 | 17 |
| Profit before tax | -95 | -272 | -42 | 371 | -75 | -114 | -38 | -167 | 30 | 51 | -37 | -93 | -153 | -243 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -95 | -272 | -42 | 371 | -75 | -114 | -38 | -167 | 30 | 51 | -37 | -93 | -153 | -243 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.916 | 3.410 | 2.902 | 3.188 | 3.208 | 3.701 | 3.109 | 2.697 | 2.677 | 626 | 546 | 454 | 339 | 105 |
| Equity | 960 | 688 | 603 | 925 | 850 | 736 | 670 | 503 | 533 | 583 | 546 | 454 | 301 | 57 |
| Long-term debt | 313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.643 | 2.722 | 2.299 | 2.263 | 2.357 | 2.965 | 2.440 | 2.194 | 2.144 | 42 | 0 | 0 | 38 | 47 |
| Total debt | 1.956 | 2.722 | 2.299 | 2.263 | 2.357 | 2.965 | 2.440 | 2.194 | 2.144 | 42 | 0 | 0 | 38 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2005 | — | — |
KJ | Audit | 2005 | — | — |
HU Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Kristian Jensen Krogsgaard | Audit | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |