| Revenue | DKK -185K | -58% |
| EBITDA | DKK -1,9M | +12% |
| Net profit | DKK -1,8M | +9% |
| Total assets | DKK 3,1M | +6% |
| Equity | DKK -7M | -35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -95 | 1.703 | 3.477 | -86 | 560 | 557 | -371 | -656 | -468 | -511 | -500 | -398 | -443 | -185 |
| Staff expenses | -0 | -993 | -2.298 | -0 | -802 | -1.224 | -1.449 | -1.101 | -1.303 | -1.206 | -1.067 | -1.955 | -1.754 | -1.758 |
| EBITDA | -95 | 710 | 1.179 | -86 | -242 | -666 | -1.820 | -1.757 | -1.771 | -1.717 | -1.567 | -2.352 | -2.197 | -1.942 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -33 | -33 | -36 | -106 | -108 | -85 | -85 |
| EBIT | -95 | 710 | 1.179 | -86 | -242 | -666 | -1.830 | -1.790 | -1.804 | -1.753 | -1.673 | -2.460 | -2.282 | -2.028 |
| Net financials | 517 | -278 | 39 | 27 | 0 | -20 | -66 | -82 | -84 | -62 | -25 | -134 | -256 | -266 |
| Profit before tax | 422 | 588 | 1.218 | -31 | -241 | -687 | -1.896 | -1.872 | -1.888 | -1.815 | -1.698 | -2.595 | -2.538 | -2.294 |
| Tax | -0 | 78 | 301 | 14 | -53 | -145 | -412 | -394 | -411 | -396 | -5 | -918 | -537 | -473 |
| Net profit | 422 | 510 | 917 | -45 | -188 | -541 | -1.484 | -1.478 | -1.477 | -1.419 | -1.693 | -1.676 | -2.001 | -1.820 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.470 | 6.092 | 2.619 | 158 | 657 | 921 | 1.441 | 1.589 | 1.330 | 2.894 | 2.766 | 2.708 | 2.911 | 3.075 |
| Equity | 1.162 | 1.672 | 2.589 | 143 | -45 | 164 | 180 | 102 | 125 | 206 | -1.487 | -3.164 | -5.165 | -6.985 |
| Long-term debt | 6.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 958 | 960 | 930 | 887 | 837 |
| Short-term debt | 1.982 | 4.420 | 30 | 15 | 702 | 757 | 1.261 | 1.481 | 1.202 | 1.725 | 3.294 | 4.941 | 7.188 | 9.222 |
| Total debt | 8.308 | 4.420 | 30 | 15 | 702 | 757 | 1.261 | 1.481 | 1.202 | 2.683 | 4.253 | 5.871 | 8.075 | 10.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STAMPE+STAMPE ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Stampe | Management | 0 companies |