| Revenue | DKK -549K | +251% |
| EBITDA | DKK 25K | +104% |
| Net profit | DKK -4,4M | +67% |
| Total assets | DKK 27,2M | -16% |
| Equity | DKK 16,8M | -21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -291 | -110 | -107 | 619 | 793 | 601 | 412 | 354 | 192 | 431 | 489 | -156 | -549 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -291 | -110 | -107 | 1.045 | 2.193 | 1.201 | 15 | 415 | 523 | 931 | 489 | -656 | 25 |
| Depreciation & amort. | -0 | -0 | -0 | -185 | -0 | -117 | 37 | -0 | -0 | -0 | -0 | -0 | -132 |
| EBIT | -291 | -110 | -107 | 861 | 2.193 | 1.084 | -22 | 415 | 523 | 931 | 489 | -656 | -107 |
| Net financials | 3.036 | 3.039 | 1.894 | 3.640 | 1.888 | 3.080 | 728 | 2.889 | 2.612 | 3.078 | -9.355 | -11.162 | -4.120 |
| Profit before tax | 2.745 | 3.044 | 2.300 | 4.500 | 4.080 | 4.163 | 706 | 3.304 | 3.135 | 4.009 | -8.866 | -11.818 | -4.801 |
| Tax | 799 | 820 | -850 | 326 | 533 | 372 | -414 | 1.376 | 288 | 232 | -1.787 | 1.513 | -355 |
| Net profit | 1.947 | 2.224 | 3.007 | 4.175 | 3.548 | 3.791 | 1.120 | 1.927 | 2.847 | 3.777 | -7.080 | -13.331 | -4.446 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.272 | 38.522 | 42.990 | 53.008 | 56.490 | 51.660 | 51.217 | 49.626 | 53.614 | 57.571 | 42.850 | 32.421 | 27.173 |
| Equity | 25.595 | 27.619 | 30.426 | 33.601 | 36.899 | 39.690 | 40.170 | 41.989 | 44.725 | 48.390 | 34.695 | 21.305 | 16.789 |
| Long-term debt | 0 | 9.360 | 10.826 | 30.292 | 30.111 | 13.629 | 13.543 | 13.456 | 13.344 | 6.622 | 6.571 | 9.549 | 2.468 |
| Short-term debt | 458 | 1.508 | 1.287 | 3.737 | 3.935 | 5.156 | 4.276 | 543 | 1.722 | 1.804 | 1.583 | 1.212 | 7.915 |
| Total debt | 458 | 10.868 | 12.113 | 19.407 | 34.046 | 18.785 | 17.819 | 13.999 | 15.067 | 8.425 | 8.155 | 10.761 | 10.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Founder | Founder | 1986 | — | — |
AB Founder | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bak | Founder | 0 companies |
| Arne Bach Nielsen | Founder | 0 companies |