| Revenue | DKK -100K | +0% |
| EBITDA | DKK -167K | -68% |
| Net profit | DKK -92K | -105% |
| Total assets | DKK 12,5M | -21% |
| Equity | DKK 12,4M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -66 | -74 | -65 | -62 | -121 | -72 | -61 | -67 | -48 | -71 | -45 | -70 | -100 | -100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -67 |
| EBITDA | -65 | -90 | -52 | -62 | -121 | -72 | -61 | -67 | -48 | -71 | -45 | -70 | -100 | -167 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -90 | -52 | -62 | -121 | -72 | -61 | -67 | -48 | -71 | -45 | -70 | -100 | -167 |
| Net financials | 806 | 1.623 | 518 | 2.306 | -5 | 1.274 | 189 | 388 | -404 | 2.142 | 773 | -257 | 2.215 | 50 |
| Profit before tax | 741 | 1.533 | 466 | 2.245 | -127 | 1.202 | 128 | 321 | -452 | 2.071 | 728 | -327 | 2.116 | -117 |
| Tax | 185 | 383 | 117 | 527 | -30 | 264 | 28 | 71 | -114 | 457 | 160 | -0 | 394 | -25 |
| Net profit | 556 | 1.149 | 350 | 1.718 | -96 | 938 | 100 | 250 | -338 | 1.614 | 568 | -327 | 1.722 | -92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.384 | 23.992 | 24.054 | 25.735 | 12.789 | 13.627 | 13.639 | 13.780 | 13.339 | 15.161 | 15.307 | 14.830 | 15.873 | 12.465 |
| Equity | — | — | 23.987 | 25.605 | 12.759 | 13.597 | 13.596 | 13.746 | 13.309 | 14.822 | 15.277 | 14.800 | 15.522 | 12.430 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 321 | 0 |
| Short-term debt | 182 | 255 | 66 | 129 | 30 | 30 | 42 | 34 | 30 | 338 | 30 | 30 | 30 | 35 |
| Total debt | 182 | 255 | 66 | 129 | 30 | 30 | 42 | 34 | 30 | 338 | 30 | 30 | 351 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Founder | Founder | 1990 | — | — |
SB Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
MS RANDERS A/S | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Alvig Overgaard | Founder | 0 companies |
| Susanne Bøgelund | Founder | 0 companies |
| Line Bøgelund Friis | Board of Directors | 0 companies |
| Mie Bøgelund Møller | Board of Directors | 0 companies |
| Karen Marie Overgaard | Board of Directors | 0 companies |