| Revenue | DKK 109K | -16% |
| EBITDA | DKK 109K | -16% |
| Net profit | DKK -186K | -25% |
| Total assets | DKK 6,9M | +6% |
| Equity | DKK 24K | -89% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.898 | 1.615 | -357 | -474 | -371 | -395 | 1.021 | -114 | -166 | -153 | -120 | 296 | 130 | 109 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.439 | -721 | -3.552 | -1.974 | -371 | -395 | 2.680 | -3.070 | -641 | -153 | -120 | 296 | 130 | 109 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -27 | -28 |
| EBIT | -1.439 | -721 | -3.552 | -1.974 | -371 | -395 | 2.680 | -3.070 | -641 | -153 | -120 | 283 | 103 | 82 |
| Net financials | -1.159 | -1.184 | -1.560 | 3.365 | -698 | -744 | -206 | -94 | -87 | -48 | -134 | -289 | -251 | -268 |
| Profit before tax | -2.598 | -1.905 | -5.112 | 1.391 | -1.070 | -1.139 | 2.474 | -3.165 | -728 | -202 | -254 | -7 | -149 | -186 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.598 | -1.905 | -5.112 | 1.391 | -1.070 | -1.139 | 2.474 | -3.165 | -728 | -202 | -254 | -7 | -149 | -186 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.425 | 21.258 | 18.025 | 14.600 | 13.901 | 14.144 | 12.434 | 6.212 | 5.331 | 5.300 | 6.486 | 6.187 | 6.509 | 6.919 |
| Equity | 1.572 | -332 | -5.444 | 4.447 | 3.377 | 2.238 | 4.712 | 1.547 | 820 | 618 | 364 | 358 | 209 | 24 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.853 | 21.590 | 23.469 | 10.153 | 10.524 | 11.906 | 7.722 | 4.665 | 4.511 | 4.682 | 6.122 | 5.830 | 6.300 | 6.895 |
| Total debt | 21.853 | 21.590 | 23.469 | 10.153 | 10.524 | 11.906 | 7.722 | 4.665 | 4.511 | 4.682 | 6.122 | 5.830 | 6.300 | 6.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2013 | — | — |
LM Management | Management | 2017 | — | — |
PJ Management | Management | 2011 | — | — |
HC Management | Management | 2010 | — | — |
AN Management | Management | 2009 | — | — |
SL Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SS 2001 ApS | Company | 50.0% | 50.0% | 2021 |
BO MICHELSEN A/S | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nors Bay | Management | 0 companies |
| Lars Møller | Management | 0 companies |
| Peter Johannes Møller | Management | 0 companies |
| Henning Christoffersen | Management | 0 companies |
| Anders Nielsen | Management | 0 companies |
| Søren Leerskov Rasmussen | Management | 0 companies |
| Søren Møller Hansen | Board of Directors | 0 companies |
| Jeppe Markmann Olesen | Board of Directors | 0 companies |
| Steen Skallebæk | Chairman | 0 companies |
| Kent Villadsen Madsen | Chairman | 0 companies |
| Jan Dragsgaard Dall | Board of Directors | 0 companies |