| Revenue | DKK 3M | -22% |
| EBITDA | DKK 432K | -70% |
| Net profit | DKK 218K | -78% |
| Total assets | DKK 6,2M | +4% |
| Equity | DKK 2,6M | +9% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.278 | 1.265 | 1.471 | 1.904 | 2.655 | 2.176 | 1.899 | 1.825 | 1.838 | 1.931 | 2.040 | 2.626 | 3.883 | 3.017 |
| Staff expenses | -1.234 | -1.278 | -1.426 | -1.702 | -1.715 | -1.654 | -1.609 | -1.580 | -1.689 | -1.682 | -1.660 | -2.190 | -2.466 | -2.585 |
| EBITDA | 44 | 22 | 45 | 202 | 940 | 522 | 289 | 245 | 149 | 249 | 379 | 437 | 1.416 | 432 |
| Depreciation & amort. | 91 | 124 | 123 | 108 | 122 | -147 | -125 | -26 | -134 | -170 | -132 | -135 | -135 | -123 |
| EBIT | -47 | -103 | -78 | 94 | 817 | 375 | 164 | 219 | 15 | 79 | 247 | 302 | 1.282 | 309 |
| Net financials | -2 | -0 | -8 | -1 | -2 | -1 | -4 | -1 | -4 | -14 | -15 | -5 | -5 | -7 |
| Profit before tax | -48 | -138 | -86 | 93 | 815 | 374 | 161 | 218 | 11 | 65 | 232 | 297 | 1.276 | 302 |
| Tax | 2 | -0 | -150 | 23 | 190 | 84 | -0 | 20 | 6 | 28 | -58 | 73 | 295 | 84 |
| Net profit | -50 | -103 | 64 | 71 | 625 | 289 | 161 | 198 | 5 | 37 | 284 | 224 | 981 | 218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.341 | 2.643 | 3.751 | 4.055 | 4.000 | 5.019 | 5.299 | 4.816 | 5.311 | 5.569 | 4.927 | 4.937 | 5.960 | 6.188 |
| Equity | -404 | -507 | -443 | -373 | 252 | 541 | 702 | 900 | 905 | 941 | 1.225 | 1.449 | 2.429 | 2.647 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.745 | 3.150 | 4.195 | 4.428 | 3.748 | 4.478 | 4.597 | 3.916 | 4.407 | 4.628 | 3.702 | 3.488 | 3.530 | 3.541 |
| Total debt | 2.745 | 3.150 | 4.195 | 4.428 | 3.748 | 4.478 | 4.597 | 3.916 | 4.407 | 4.628 | 3.702 | 3.488 | 3.530 | 3.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |