| Revenue | DKK -89K | +1090% |
| EBITDA | DKK -89K | -1090% |
| Net profit | DKK 3,7M | +2675% |
| Total assets | DKK 21,9M | -7% |
| Equity | DKK 15,8M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27 | -19 | -20 | -28 | -373 | -172 | -29 | -25 | -37 | -30 | 194 | -6 | -7 | -89 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 92 | -19 | -20 | -28 | -373 | -172 | -29 | -25 | -37 | -30 | 194 | -6 | -7 | -89 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 92 | -19 | -20 | -28 | -373 | -172 | -29 | -25 | -37 | -30 | 194 | -6 | -7 | -89 |
| Net financials | 6.545 | 1.015 | 1.621 | 4.653 | 6.453 | 1.204 | -639 | -377 | 3.401 | -2.242 | -1.071 | 701 | -227 | 3.708 |
| Profit before tax | 6.638 | 996 | 1.601 | 4.626 | 6.081 | 1.032 | -668 | -402 | 3.363 | -2.272 | -877 | 694 | -234 | 3.619 |
| Tax | 60 | -28 | -3 | 147 | 48 | -21 | -3 | -13 | -7 | -67 | -11 | -261 | -92 | -49 |
| Net profit | 6.578 | 1.024 | 1.604 | 4.479 | 6.032 | 1.053 | -665 | -389 | 3.371 | -2.205 | -867 | 955 | -142 | 3.668 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.469 | 15.644 | 17.071 | 22.343 | 25.586 | 28.231 | 20.761 | 18.490 | 22.892 | 22.858 | 22.099 | 24.869 | 23.547 | 21.884 |
| Equity | 6.435 | 7.459 | 9.063 | 14.297 | 20.329 | 20.881 | 15.606 | 13.217 | 15.588 | 13.382 | 12.515 | 13.470 | 13.328 | 15.796 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.585 | 0 |
| Short-term debt | 7.034 | 8.185 | 8.009 | 8.047 | 5.257 | 7.349 | 5.155 | 5.273 | 7.305 | 9.476 | 9.583 | 11.398 | 634 | 6.088 |
| Total debt | 7.034 | 8.185 | 8.009 | 8.047 | 5.257 | 7.349 | 5.155 | 5.273 | 7.305 | 9.476 | 9.583 | 11.398 | 10.219 | 6.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2006 | — | — |
KS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Elmstrøm | Management | 0 companies |
| Knud Sejr Hansen | Management | 0 companies |