| Revenue | DKK 281K | +4% |
| EBITDA | DKK 281K | +4% |
| Net profit | DKK -73K | +12% |
| Total assets | DKK 13,5M | +0% |
| Equity | DKK -2,1M | -4% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 10 | 12 | -54 | 112 | 22 | 213 | 212 | 191 | 16 | -116 | 260 | 271 | 281 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 10 | 12 | -54 | 112 | 22 | 213 | 212 | 191 | 16 | -116 | 260 | 271 | 281 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -7 | -7 | -7 | -7 | -62 | -62 | -62 | -62 | -62 | -62 |
| EBIT | 48 | 10 | 12 | -54 | 104 | 14 | 205 | 205 | 130 | -45 | -177 | 198 | 210 | 220 |
| Net financials | 0 | 0 | 0 | -0 | 0 | -293 | -293 | -293 | -293 | -293 | -293 | -293 | -293 | -293 |
| Profit before tax | 48 | 10 | 12 | -54 | 104 | -279 | -88 | -89 | -163 | -339 | -471 | -95 | -84 | -73 |
| Tax | -0 | 1 | 3 | -13 | 11 | -63 | -18 | -18 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 48 | 9 | 9 | -41 | 93 | -216 | -70 | -71 | -163 | -339 | -471 | -95 | -84 | -73 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.868 | 14.868 | 14.868 | 14.868 | 14.936 | 14.991 | 15.002 | 15.012 | 13.813 | 13.752 | 13.690 | 13.628 | 13.567 | 13.505 |
| Equity | 465 | 474 | 483 | 441 | 534 | 318 | 248 | 177 | -1.013 | -1.351 | -1.822 | -1.917 | -2.001 | -2.074 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.077 | 14.077 | 14.077 | 14.077 | 14.077 | 14.077 |
| Short-term debt | 14.288 | 14.279 | 14.270 | 14.327 | 14.300 | 14.571 | 14.652 | 14.733 | 748 | 1.025 | 1.434 | 1.468 | 1.490 | 1.502 |
| Total debt | 14.288 | 14.279 | 14.270 | 14.327 | 14.300 | 14.571 | 14.652 | 14.733 | 14.826 | 15.103 | 15.512 | 15.545 | 15.567 | 15.579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Founder | Founder | 2008 | — | — |
CN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Schultz | Founder | 0 companies |
| Charlotte Nyhuus Dinesen | Management | 0 companies |