| Revenue | DKK 338K | +100% |
| EBITDA | DKK 94K | -28% |
| Net profit | DKK -169K | -361% |
| Total assets | DKK 1,3M | +94% |
| Equity | DKK -852K | -25% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 319 | 190 | 110 | 169 | 338 |
| Staff expenses | -155 | -14 | -13 | -19 | -244 |
| EBITDA | 164 | 176 | 93 | 131 | 94 |
| Depreciation & amort. | -81 | -72 | -40 | -23 | -0 |
| EBIT | 83 | 104 | 54 | 107 | 94 |
| Net financials | -34 | -31 | -28 | -21 | -34 |
| Profit before tax | 49 | 73 | 25 | 86 | 60 |
| Tax | -0 | 2 | 6 | 21 | 229 |
| Net profit | 49 | 70 | 20 | 65 | -169 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 867 | 753 | 728 | 657 | 1.273 |
| Equity | -838 | -768 | -747 | -682 | -852 |
| Long-term debt | 1.205 | 1.122 | 1.039 | 956 | 1.303 |
| Short-term debt | 499 | 396 | 429 | 368 | 591 |
| Total debt | 1.705 | 1.518 | 1.468 | 1.324 | 1.894 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LS Management | Management | 2025 |
| Former (5) | ||
ET | Audit | 1989 – 1990 |
HK Audit | Audit | 1989 – 1991 |
AK Management | Management | 2023 – 2025 |
LK Management | Management | 1989 – 2008 |
PE Management | Management | 1989 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (9) | ||
| Board of Directors | 2008 – 2009 | |
| Board of Directors | 1997 – 2009 | |
| Board of Directors | 1989 – 1990 | |
| Board of Directors | 1989 – 2008 | |
| Board of Directors | 2013 – 2023 | |
| Board of Directors | 1989 – 1991 | |
| Board of Directors | 1989 – 1991 | |
| Board of Directors | 1989 – 1993 | |
| Chairman | 1989 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Individual | 50–66.65% | 50–66.65% | 2013 | |
| Individual | 50–66.65% | 66.67–89.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Henning Kovsted | Audit | 0 companies |
| Annette Kjær Dueholm | Management | 0 companies |
| Leif Kristian Bech | Management | 0 companies |
| Lars Søndergaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Aase Kirstine Bech | Board of Directors | 0 companies |
| Pia Gehlert | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Freja Kristine Tjørnemose Kjær | Chairman | 0 companies |
| Michael Sheedy Gehlert | Board of Directors | 0 companies |
| Peer Jørgen Eriksen | Board of Directors | 0 companies |
| Signe Tjørnemose Kjær | Board of Directors | 0 companies |
| Henrik Feldt-Rasmussen | Board of Directors | 0 companies |
| Jørgen Winum Ricken | Board of Directors | 0 companies |
| Kristen Schmidt Trærup | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |