| Revenue | DKK 2,4M | +53% |
| EBITDA | DKK 106K | +174% |
| Net profit | DKK 35K | +120% |
| Total assets | DKK 1,7M | -13% |
| Equity | DKK 1,2M | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.467 | 1.103 | 1.780 | 2.112 | 1.591 | 1.640 | 1.887 | 2.645 | 2.518 | 2.274 | 2.480 | 1.563 | 2.387 |
| Staff expenses | -573 | -261 | -329 | -754 | -360 | -538 | -540 | -439 | -547 | -628 | -591 | -615 | -600 |
| EBITDA | 63 | 205 | 233 | -56 | 465 | 10 | 380 | 552 | 744 | 384 | 550 | -143 | 106 |
| Depreciation & amort. | -55 | -93 | -53 | -56 | -56 | -53 | -53 | -53 | -97 | -54 | -54 | -54 | -54 |
| EBIT | 8 | 112 | 180 | -112 | 409 | -43 | 327 | 499 | 647 | 329 | 495 | -197 | 51 |
| Net financials | -17 | -34 | -19 | -9 | -0 | -3 | -2 | -4 | -9 | -9 | -11 | -25 | -2 |
| Profit before tax | -9 | 77 | 161 | -121 | 409 | -46 | 325 | 496 | 638 | 320 | 485 | -223 | 50 |
| Tax | -2 | 19 | 40 | -21 | 90 | -10 | 72 | 109 | 141 | 93 | 77 | -49 | 14 |
| Net profit | -7 | 58 | 122 | -100 | 319 | -36 | 254 | 387 | 497 | 227 | 408 | -174 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 438 | 679 | 678 | 491 | 850 | 648 | 1.127 | 1.606 | 2.016 | 1.804 | 2.271 | 1.941 | 1.694 |
| Equity | 213 | 265 | 386 | 286 | 560 | 525 | 727 | 1.060 | 1.502 | 1.673 | 2.024 | 1.791 | 1.165 |
| Long-term debt | 0 | 230 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 225 | 184 | 179 | 205 | 289 | 123 | 401 | 546 | 511 | 123 | 239 | 150 | 489 |
| Total debt | 225 | 414 | 292 | 205 | 289 | 123 | 401 | 546 | 511 | 123 | 239 | 150 | 489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2006 | — | — |
KC Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Kenneth Costa | Management | 0 companies |