| Revenue | DKK 122K | +1% |
| EBITDA | DKK 43K | -15% |
| Net profit | DKK -635K | -157% |
| Total assets | DKK 21,3M | +21% |
| Equity | DKK -4,4M | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -11 | 0 | 0 | 0 | -10 | -15 | 95 | 124 | 114 | 114 | 121 | 122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -11 | 0 | 0 | 0 | -10 | -15 | 33 | 72 | 56 | 54 | 50 | 43 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -36 | -36 | -36 | -36 | -36 |
| EBIT | -20 | -11 | 0 | 0 | 0 | -10 | -15 | -4 | 35 | 20 | 18 | 14 | 7 |
| Net financials | -166 | 0 | 0 | 0 | 0 | -1.399 | -98 | 3.188 | -2.204 | 244 | -3.558 | 1.108 | -642 |
| Profit before tax | -185 | -10 | 0 | 0 | 0 | -1.409 | -114 | 3.184 | -2.168 | 264 | -3.540 | 1.122 | -635 |
| Tax | -175 | -0 | -0 | -0 | -0 | -0 | -0 | 177 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -10 | -114 | 0 | 0 | 0 | -1.409 | -114 | 3.007 | -2.168 | 264 | -3.540 | 1.122 | -635 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.766 | 3 | 0 | 0 | 0 | 9.313 | 9.265 | 5.374 | 2.299 | 9.413 | 8.727 | 17.664 | 21.321 |
| Equity | -767 | -882 | -882 | -882 | -882 | -2.290 | -2.404 | 603 | -1.565 | -1.301 | -4.841 | -3.719 | -4.354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.369 | 1.375 | 1.368 | 1.366 | 1.366 | 1.366 |
| Short-term debt | 3.534 | 885 | 882 | 882 | 882 | 11.603 | 11.669 | 3.402 | 2.490 | 9.346 | 12.202 | 20.016 | 24.308 |
| Total debt | 3.534 | 885 | 882 | 882 | 882 | 11.603 | 11.669 | 4.771 | 3.864 | 10.714 | 13.568 | 21.383 | 25.675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
AP Audit | Audit | 2007 | — | — |
TS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Arne Peter Møller | Audit | 0 companies |
| Torben Sejersen | Management | 0 companies |