| Revenue | DKK -111K | -7% |
| EBITDA | DKK -357K | +2% |
| Net profit | DKK -1,4M | -360% |
| Total assets | DKK 5,7M | -26% |
| Equity | DKK 5,5M | -27% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -14 | -15 | -19 | -17 | -16 | 213 | 403 | 106 | -161 | -91 | -111 | -119 | -111 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -286 | -384 | -461 | -218 | -281 | -249 | -245 | -245 |
| EBITDA | -13 | -14 | -15 | -19 | -17 | -16 | -72 | 19 | -355 | -380 | -372 | -360 | -365 | -357 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -14 | -15 | -19 | -17 | -16 | -72 | 19 | -355 | -380 | -372 | -360 | -365 | -357 |
| Net financials | 1.026 | 698 | 1.333 | 921 | 663 | 915 | -28 | 881 | 819 | 1.439 | -281 | 1.526 | 1.067 | -1.471 |
| Profit before tax | 1.013 | 685 | 1.318 | 901 | 647 | 899 | -101 | 900 | 464 | 1.059 | -653 | 1.166 | 703 | -1.828 |
| Tax | 69 | 49 | 66 | 125 | 88 | 149 | -47 | 42 | 92 | 234 | -143 | 257 | 155 | -402 |
| Net profit | 944 | 636 | 1.251 | 777 | 559 | 750 | -54 | 858 | 372 | 825 | -510 | 910 | 548 | -1.426 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.953 | 5.140 | 6.511 | 7.225 | 7.327 | 7.880 | 7.319 | 9.538 | 9.948 | 8.657 | 6.997 | 7.478 | 7.684 | 5.721 |
| Equity | 4.610 | 4.995 | 6.046 | 6.223 | 6.532 | 7.032 | 6.728 | 7.480 | 7.652 | 7.977 | 6.967 | 7.377 | 7.525 | 5.498 |
| Long-term debt | 0 | 0 | 0 | 164 | 0 | 0 | 529 | 529 | 457 | 637 | 0 | 55 | 124 | 0 |
| Short-term debt | 344 | 145 | 465 | 838 | 795 | 848 | 62 | 1.529 | 1.839 | 43 | 30 | 47 | 35 | 223 |
| Total debt | 344 | 145 | 465 | 1.002 | 795 | 848 | 591 | 2.058 | 2.296 | 680 | 30 | 101 | 159 | 223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 1987 | — | — |
MH Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Skovgaard Grue | Management | 0 companies |
| Mariann Hansen | Management | 0 companies |
| Trine Skovgaard Grue | Board of Directors | 0 companies |
| Carl Peter Hansen | Chairman | 0 companies |
| Flemming Jørgensen | Board of Directors | 0 companies |
| Erik Mathiassen | Board of Directors | 0 companies |
| Jakob Møberg | Board of Directors | 0 companies |
| Allan Magnus | Board of Directors | 0 companies |