| Revenue | DKK 60K | -90% |
| EBITDA | DKK 60K | +102% |
| Net profit | DKK -2,1M | +35% |
| Total assets | DKK 6,5M | +13% |
| Equity | DKK -1,4M | -309% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 522 | -106 | 303 | 761 | 758 | 704 | 733 | 944 | 656 | 748 | 621 | 622 | 60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 522 | -106 | 303 | 687 | 691 | 618 | 685 | 897 | 615 | 747 | 621 | -2.976 | 60 |
| Depreciation & amort. | -335 | -335 | -437 | -421 | -438 | -332 | -334 | -336 | -336 | -336 | -336 | -336 | -348 |
| EBIT | 186 | -441 | -134 | 266 | 253 | 286 | 351 | 561 | 279 | 411 | 285 | -3.312 | -288 |
| Net financials | -151 | -102 | -126 | -132 | -112 | -94 | -85 | -55 | 106 | 114 | 138 | 161 | -1.957 |
| Profit before tax | 36 | -543 | -260 | 134 | 141 | 192 | 266 | 506 | 385 | 525 | 424 | -3.151 | -2.245 |
| Tax | 9 | -99 | -57 | 25 | 31 | 42 | 92 | 112 | 85 | 126 | 93 | 99 | -118 |
| Net profit | 27 | -444 | -203 | 109 | 110 | 150 | 174 | 395 | 299 | 400 | 330 | -3.250 | -2.127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.331 | 8.677 | 8.787 | 9.123 | 9.152 | 9.279 | 9.400 | 8.478 | 9.218 | 9.274 | 9.353 | 5.724 | 6.458 |
| Equity | -381 | -825 | 1.973 | 2.082 | 2.192 | 2.342 | 2.515 | 2.910 | 3.209 | 3.609 | 3.939 | 689 | -1.438 |
| Long-term debt | 2.704 | 4.039 | 3.808 | 3.584 | 3.351 | 3.118 | 2.874 | 5.126 | 4.844 | 4.562 | 4.280 | 4.000 | 7.061 |
| Short-term debt | 9.008 | 5.463 | 3.007 | 3.456 | 3.610 | 3.819 | 4.011 | 442 | 1.097 | 1.030 | 1.069 | 975 | 835 |
| Total debt | 11.712 | 9.502 | 6.815 | 7.041 | 6.960 | 6.937 | 6.885 | 5.568 | 5.941 | 5.592 | 5.350 | 4.974 | 7.896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ATEM HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Sasser Hofmeister | Management | 0 companies |