| Revenue | DKK 0 | — |
| EBITDA | DKK -44K | -20% |
| Net profit | DKK -1,1M | -207% |
| Total assets | DKK 6,5M | -18% |
| Equity | DKK 6,4M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -21 | -19 | -20 | -21 | -28 | -19 | -20 | -29 | -19 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -21 | -19 | -20 | -21 | -28 | -19 | -20 | -29 | -19 | -25 | -25 | -37 | -44 |
| Depreciation & amort. | -0 | 2 | -6 | 6 | -6 | -6 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -23 | -25 | -26 | -27 | -34 | -23 | -20 | -29 | -19 | -25 | -25 | -37 | -44 |
| Net financials | 461 | 522 | 709 | 839 | -31 | 361 | -115 | 322 | 752 | 1.351 | -364 | 2.030 | 1.381 | -1.386 |
| Profit before tax | 448 | 500 | 684 | 814 | -58 | 327 | -138 | 302 | 723 | 1.332 | -389 | 2.005 | 1.344 | -1.431 |
| Tax | 45 | 5 | 76 | 92 | -0 | 59 | -0 | 37 | 159 | 293 | -85 | 441 | 297 | -313 |
| Net profit | 403 | 495 | 609 | 722 | -58 | 268 | -138 | 265 | 564 | 1.039 | -304 | 1.564 | 1.048 | -1.118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.232 | 2.687 | 3.269 | 4.007 | 3.770 | 3.986 | 3.795 | 4.006 | 4.657 | 5.756 | 5.138 | 6.944 | 7.861 | 6.451 |
| Equity | 2.182 | 2.629 | 3.189 | 3.862 | 3.754 | 3.970 | 3.779 | 3.990 | 4.499 | 5.481 | 5.120 | 6.626 | 7.612 | 6.431 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143 | 258 | 0 | 303 | 233 | 0 |
| Short-term debt | 50 | 59 | 79 | 145 | 16 | 16 | 16 | 16 | 16 | 16 | 18 | 16 | 16 | 20 |
| Total debt | 50 | 59 | 79 | 145 | 16 | 16 | 16 | 16 | 159 | 275 | 18 | 319 | 249 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |