| Revenue | DKK 107,4M | -471998% |
| EBITDA | DKK -7,1M | -30992% |
| Net profit | DKK -31,8M | -187% |
| Total assets | DKK 123,8M | +102% |
| Equity | DKK 14,6M | -68% |
| Employees | — | — |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | -9 | -10 | -13 | -12 | -12 | -12 | 0 | 0 | 0 | 0 | -20 | -23 | 107.357 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -104.968 |
| EBITDA | — | — | — | — | — | — | — | -9 | -10 | -13 | -12 | -12 | -12 | -111 | -21 | -23 | -15 | -20 | -23 | -7.073 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17.209 |
| EBIT | — | — | — | — | — | — | — | -9 | -10 | -13 | -12 | -12 | -12 | -111 | -21 | -23 | -15 | -20 | -23 | -24.282 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.013 | 2.962 | 2.445 | 9.808 | 8.110 | 6.200 | 1.909 | -4.260 | -15.116 | -14.397 | 478 | -11.075 | -8.480 |
| Profit before tax | — | — | — | — | — | — | — | 6.019 | 2.916 | 2.433 | 9.796 | 8.098 | 6.187 | 1.798 | -4.281 | -15.139 | -14.412 | 458 | -11.097 | -32.762 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 22 | -149 | -18 | -97 | -120 | -178 | -62 | -27 | -42 | -38 | -48 | -0 | -944 |
| Net profit | — | — | — | — | — | — | — | 5.997 | 3.065 | 2.451 | 9.893 | 8.218 | 6.365 | 1.860 | -4.254 | -15.097 | -14.375 | 506 | -11.097 | -31.818 |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.747 | 43.095 | 44.315 | 65.645 | 76.750 | 103.244 | 107.788 | 96.042 | 74.086 | 64.442 | 67.586 | 61.149 | 123.814 |
| Equity | — | — | — | — | — | — | — | 34.431 | 37.400 | 39.754 | 59.697 | 65.753 | 88.210 | 89.918 | 83.024 | 68.036 | 57.359 | 57.919 | 46.465 | 14.647 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 299 | 1.564 | 1.304 | 1.221 | 0 | 0 | 0 | 0 | 0 | 0 | 42.056 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.316 | 5.695 | 4.262 | 4.385 | 9.692 | 13.813 | 17.870 | 13.019 | 6.051 | 7.083 | 9.667 | 14.684 | 67.111 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.316 | 5.695 | 4.561 | 5.949 | 10.997 | 15.034 | 17.870 | 13.019 | 6.051 | 7.083 | 9.667 | 14.684 | 109.167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Ahsen Deliktas | Board of Directors | 0 companies |
| Jan Ranners | Chairman | 0 companies |