| Revenue | — | — |
| EBITDA | DKK 1,5M | -29% |
| Net profit | DKK 297K | -62% |
| Total assets | DKK 25,7M | +1% |
| Equity | DKK 23,7M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.775 | 2.737 | 2.354 | 2.571 | 2.725 | 2.484 | 2.989 | 2.601 | 2.686 | 2.897 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -436 | 1.877 | 1.242 | 1.982 | 1.998 | 1.181 | 2.168 | 1.889 | 1.344 | 1.798 | 1.115 | 2.054 | 1.457 |
| Depreciation & amort. | 970 | -980 | -6.085 | -1.085 | -1.085 | -1.085 | -1.085 | -920 | -920 | -920 | 920 | 1.056 | 1.060 |
| EBIT | -1.406 | 898 | -4.843 | 897 | 914 | 96 | 1.083 | 969 | 424 | 879 | 195 | 998 | 398 |
| Net financials | -50 | 0 | 0 | 0 | 0 | 0 | -9 | -26 | -39 | -31 | -36 | 0 | 0 |
| Profit before tax | -1.456 | 898 | -4.843 | 897 | 883 | 78 | 1.074 | 944 | 385 | 848 | 159 | 998 | 398 |
| Tax | -0 | -567 | 36 | 230 | 193 | 47 | 261 | 172 | 84 | 187 | -0 | 220 | 100 |
| Net profit | -1.456 | 1.015 | -4.879 | 688 | 720 | 49 | 813 | 772 | 301 | 661 | 159 | 778 | 297 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.898 | 24.558 | 18.828 | 20.005 | 20.455 | 20.829 | 21.610 | 22.606 | 23.043 | 23.555 | 25.661 | 25.494 | 25.687 |
| Equity | 22.185 | 23.200 | 18.321 | 19.009 | 19.729 | 19.778 | 20.591 | 21.363 | 21.664 | 22.325 | 22.672 | 23.450 | 23.747 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.713 | 1.345 | 472 | 971 | 716 | 1.051 | 1.019 | 1.243 | 1.378 | 1.230 | 2.989 | 2.045 | 1.940 |
| Total debt | 2.713 | 1.345 | 472 | 971 | 716 | 1.051 | 1.019 | 1.243 | 1.378 | 1.230 | 2.989 | 2.045 | 1.940 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHRAMM HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Schramm | Management | 0 companies |