| Revenue | DKK 243K | -31% |
| EBITDA | DKK 226K | +75% |
| Net profit | DKK 121K | +69% |
| Total assets | DKK 234K | +3% |
| Equity | DKK 96K | +498% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 570 | 344 | 589 | 523 | 434 | 439 | -102 | 57 | 38 | 6 | 462 | 418 | 350 | 243 |
| Staff expenses | -605 | -231 | -528 | -385 | -325 | -384 | -92 | -0 | -3 | -58 | -269 | -306 | -221 | -17 |
| EBITDA | -35 | 113 | 97 | 138 | 109 | 56 | -194 | 57 | 34 | -53 | 191 | 112 | 129 | 226 |
| Depreciation & amort. | -20 | -32 | 18 | -32 | -0 | -0 | -0 | 0 | -12 | -22 | -45 | -45 | -45 | -45 |
| EBIT | -55 | 81 | 79 | 106 | 109 | 56 | -194 | 57 | 22 | -75 | 147 | 68 | 85 | 181 |
| Net financials | -42 | -45 | -65 | -55 | -45 | -28 | -23 | -9 | -13 | -11 | -11 | -16 | -13 | -21 |
| Profit before tax | -97 | 36 | 14 | 51 | 64 | 28 | -217 | 49 | 9 | -86 | 136 | 52 | 72 | 161 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 11 | -11 | -22 | 56 | -14 | 1 | 40 |
| Net profit | -97 | 36 | 14 | 51 | 64 | 28 | -217 | 38 | 20 | -64 | 80 | 66 | 71 | 121 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 251 | 332 | 374 | 379 | 378 | 371 | 132 | 128 | 139 | 229 | 298 | 278 | 227 | 234 |
| Equity | -211 | -177 | -163 | -111 | -47 | -19 | -236 | -198 | -178 | -242 | -161 | -95 | -24 | 96 |
| Long-term debt | -166 | -79 | 317 | 290 | 253 | 152 | 87 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Short-term debt | 628 | 587 | 220 | 200 | 173 | 238 | 281 | 326 | 317 | 469 | 459 | 373 | 252 | 137 |
| Total debt | 462 | 508 | 537 | 490 | 425 | 390 | 368 | 326 | 317 | 470 | 459 | 373 | 252 | 137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2005 | — | — |
HK Management | Management | 2005 | — | — |
SG 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 |
| Heine Karsten Jørgensen | Management | 0 companies |
| Svend Gideon | Audit | 0 companies |