| Revenue | DKK 1,8M | +233% |
| EBITDA | DKK 183K | -79% |
| Net profit | DKK -986K | -128% |
| Total assets | DKK 21,6M | -11% |
| Equity | DKK 16,9M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.030 | -919 | 875 | 617 | 695 | 1.431 | 1.174 | 1.448 | 1.313 | -212 | 61 | -58 | 552 | 1.834 |
| Staff expenses | -39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -477 | -364 | -124 | -0 | -0 |
| EBITDA | -430 | 61 | 669 | 617 | 695 | 1.431 | 1.174 | 1.448 | 772 | -689 | -304 | -182 | 867 | 183 |
| Depreciation & amort. | -280 | -490 | -430 | -395 | -369 | -385 | -316 | -316 | -310 | -37 | -37 | -37 | -0 | -0 |
| EBIT | -711 | -429 | 240 | 222 | 326 | 1.046 | 859 | 1.132 | 461 | -726 | -340 | -218 | 867 | 183 |
| Net financials | -860 | -955 | 940 | -337 | 6.238 | -585 | -459 | -30 | -8.242 | 1.946 | 1.090 | 830 | 2.673 | -931 |
| Profit before tax | -555 | 389 | 1.179 | -114 | 6.564 | 461 | 600 | 1.262 | -7.781 | 1.221 | 750 | 612 | 3.540 | -748 |
| Tax | -82 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -0 | -69 | -239 | -26 | 238 |
| Net profit | -473 | 389 | 1.179 | -114 | 6.564 | 461 | 600 | 1.262 | -7.750 | 1.221 | 818 | 851 | 3.566 | -986 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 21.878 | 22.219 | 21.422 | 28.241 | 28.375 | 30.239 | 30.491 | 22.821 | 23.613 | 19.940 | 18.801 | 24.166 | 21.607 |
| Equity | — | 6.308 | 7.318 | 6.828 | 12.805 | 13.676 | 14.199 | 14.651 | 6.509 | 12.563 | 13.407 | 14.357 | 17.923 | 16.937 |
| Long-term debt | 0 | -14.219 | 13.952 | 13.541 | 13.512 | 13.076 | 14.445 | 14.268 | 13.764 | 4.715 | 5.106 | 3.767 | 5.321 | 3.478 |
| Short-term debt | 0 | -966 | 729 | 834 | 1.924 | 1.623 | 1.594 | 1.571 | 2.496 | 6.335 | 1.427 | 678 | 673 | 704 |
| Total debt | 0 | -15.185 | 14.682 | 14.375 | 15.436 | 14.699 | 16.039 | 15.840 | 16.260 | 11.050 | 6.533 | 4.444 | 5.994 | 4.182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ | Audit | 1987 | — | — |
LB Management | Management | 2022 | — | — |
PL Management | Management | 1987 | — | — |
PE | Founder | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Rasmussen | Audit | 0 companies |
| Lone Bjørn | Management | 0 companies |
| Peter Larsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |