| Revenue | DKK 3M | -8% |
| EBITDA | DKK -712K | +47% |
| Net profit | DKK -676K | +39% |
| Total assets | DKK 3,9M | +12% |
| Equity | DKK -383K | -231% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 904 | 1.976 | 1.960 | 2.641 | 2.124 | 2.618 | 3.226 | 4.523 | 3.902 | 4.545 | 3.229 | 2.978 |
| Staff expenses | -539 | -1.503 | -1.873 | -2.124 | -1.968 | -2.652 | -3.072 | -3.743 | -4.101 | -3.667 | -4.571 | -3.677 |
| EBITDA | 365 | 473 | 88 | 518 | 157 | -35 | 154 | 780 | -200 | 878 | -1.342 | -712 |
| Depreciation & amort. | -0 | -30 | -45 | -53 | -19 | -28 | -29 | -35 | -43 | -49 | -43 | -52 |
| EBIT | 365 | 443 | 43 | 464 | 138 | -63 | 124 | 745 | -243 | 830 | -1.385 | -764 |
| Net financials | -2 | -4 | 2 | -5 | 10 | 5 | 2 | 5 | -25 | -60 | -10 | -78 |
| Profit before tax | 363 | 439 | 44 | 459 | 148 | -58 | 126 | 750 | -269 | 770 | -1.395 | -842 |
| Tax | 93 | 113 | 18 | 108 | 26 | 8 | 23 | 181 | -37 | 157 | -288 | -166 |
| Net profit | 269 | 327 | 27 | 351 | 121 | -66 | 103 | 568 | -232 | 613 | -1.107 | -676 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.068 | 2.905 | 1.359 | 3.040 | 2.485 | 2.838 | 3.985 | 5.274 | 4.911 | 6.221 | 3.532 | 3.940 |
| Equity | 349 | 627 | 603 | 954 | 1.025 | 906 | 1.009 | 1.578 | 846 | 1.459 | 293 | -383 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 719 | 2.279 | 756 | 2.086 | 1.459 | 1.932 | 2.975 | 3.696 | 4.065 | 4.762 | 3.239 | 4.323 |
| Total debt | 719 | 2.279 | 756 | 2.086 | 1.459 | 1.932 | 2.975 | 3.696 | 4.065 | 4.762 | 3.239 | 4.323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sschultz Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Schultz | Management | 0 companies |