| Revenue | DKK 141K | +9% |
| EBITDA | DKK 31K | +122% |
| Net profit | DKK 38K | +146% |
| Total assets | DKK 682K | +8% |
| Equity | DKK 486K | +8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 324 | 428 | 85 | 237 | 104 | 378 | 313 | 346 | 513 | 324 | 236 | 130 | 141 |
| Staff expenses | -66 | -85 | -131 | -207 | -316 | -193 | -283 | -289 | -300 | -357 | -253 | -271 | -111 |
| EBITDA | 259 | 343 | -46 | 29 | -212 | 185 | 31 | 58 | 213 | -33 | -40 | -141 | 31 |
| Depreciation & amort. | -0 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 259 | 338 | -50 | 25 | -212 | 185 | 31 | 58 | 213 | -33 | -40 | -141 | 31 |
| Net financials | -30 | -16 | -16 | 5 | -14 | -1 | -6 | -6 | 27 | 106 | -114 | 38 | 18 |
| Profit before tax | 229 | 323 | -66 | 29 | -226 | 184 | 24 | 52 | 240 | 73 | -154 | -103 | 48 |
| Tax | 57 | 81 | -15 | -13 | -27 | 41 | 6 | 12 | 54 | 17 | -34 | -22 | 11 |
| Net profit | 172 | 242 | -51 | 42 | -199 | 143 | 18 | 40 | 186 | 56 | -120 | -81 | 38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 331 | 655 | 564 | 488 | 250 | 423 | 509 | 589 | 981 | 1.086 | 740 | 632 | 682 |
| Equity | 172 | 414 | 363 | 405 | 206 | 349 | 367 | 407 | 593 | 649 | 529 | 448 | 486 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 28 | 0 | 0 | 0 |
| Short-term debt | 158 | 241 | 201 | 83 | 44 | 74 | 142 | 182 | 356 | 408 | 211 | 183 | 196 |
| Total debt | 158 | 241 | 201 | 83 | 44 | 74 | 142 | 182 | 388 | 437 | 211 | 183 | 196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Founder | Founder | 1990 | — | — |
KS Founder | Founder | 1990 | — | — |
Rr | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Flemming Nørmølle | Founder | 0 companies |
| Kjell Schmelling Herbsleb | Founder | 0 companies |
| Reg. revisor Svend Aggerholm | Audit | 0 companies |