| Revenue | DKK -15K | -45% |
| EBITDA | DKK -15K | +45% |
| Net profit | DKK 111K | +100% |
| Total assets | DKK 11,1M | +2% |
| Equity | DKK 8M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -11 | -11 | -11 | -19 | -11 | -14 | -21 | -26 | -27 | -23 | -9 | -27 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -11 | -11 | -11 | -19 | -11 | -14 | -21 | -26 | -27 | -23 | -9 | -27 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -11 | -11 | -11 | -19 | -11 | -14 | -21 | -26 | -27 | -23 | -9 | -27 | -15 |
| Net financials | -11 | -436 | -1.744 | 1.577 | 262 | 1.168 | 2.533 | 1.059 | 711 | 554 | -69 | -58 | 83 | 126 |
| Profit before tax | -21 | -447 | -1.755 | 1.566 | 243 | 1.157 | 2.519 | 1.038 | 686 | 528 | -92 | -67 | 56 | 111 |
| Tax | 77 | 98 | 381 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -98 | -544 | -2.136 | 1.566 | 243 | 1.157 | 2.519 | 1.038 | 686 | 528 | -92 | -67 | 56 | 111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.041 | 6.185 | 6.192 | 6.688 | 6.330 | 7.298 | 10.773 | 11.587 | 4.401 | 4.929 | 10.856 | 10.648 | 10.827 | 11.052 |
| Equity | -645 | -679 | -2.815 | -1.249 | -1.007 | 150 | 2.669 | 3.707 | 4.393 | 4.920 | 4.828 | 4.761 | 7.860 | 7.972 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.686 | 6.832 | 6.657 | 6.324 | 7.336 | 7.148 | 8.104 | 7.881 | 9 | 9 | 6.027 | 5.887 | 2.967 | 3.080 |
| Total debt | 6.686 | 6.832 | 6.657 | 6.324 | 7.336 | 7.148 | 8.104 | 7.881 | 9 | 9 | 6.027 | 5.887 | 2.967 | 3.080 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
JS INVEST 2014 ApS | Company | 25.0% | 25.0% | 2023 |
LS HOLDING 2014 ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Karen Kathrine Spaabæk Salling | Board of Directors | 0 companies |
| Jens Spaabæk Salling | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Niels Hykkelbjerg Graversen | Board of Directors | 0 companies |
| Jens Peter Ilkjær Thorsen | Board of Directors | 0 companies |