| Revenue | DKK 1M | -3% |
| EBITDA | DKK -1,5M | -357% |
| Net profit | DKK -1,6M | -488% |
| Total assets | DKK 777K | -68% |
| Equity | DKK -8,9M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.759 | -1.968 | 57 | -96 | 574 | 257 | 56 | 4.588 | 1.059 | 1.027 |
| Staff expenses | -2.277 | -1.615 | -1.355 | -1.242 | -1.397 | -1.126 | -986 | -1.154 | -1.150 | -1.001 |
| EBITDA | -546 | -279 | -1.298 | -1.330 | -822 | -869 | -930 | 3.184 | -321 | -1.466 |
| Depreciation & amort. | 57 | -38 | -0 | -6 | -6 | -10 | -10 | -30 | -26 | -18 |
| EBIT | -603 | -317 | -1.298 | -1.336 | -829 | -879 | -940 | 3.154 | -347 | -1.484 |
| Net financials | -573 | -221 | -344 | -96 | -268 | -138 | -83 | -82 | -4 | -2 |
| Profit before tax | -1.176 | -99 | -1.641 | -1.433 | -1.097 | -1.017 | -1.023 | 3.072 | -350 | -1.482 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -659 | -80 | 108 |
| Net profit | -1.176 | -99 | -1.641 | -1.433 | -1.097 | -1.017 | -1.023 | 3.731 | -270 | -1.590 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.963 | 1.862 | 2.055 | 2.117 | 2.227 | 1.407 | 1.457 | 3.441 | 2.437 | 777 |
| Equity | -4.484 | 4.385 | -6.026 | -7.459 | -8.556 | -9.573 | -10.596 | -6.864 | -7.334 | -8.924 |
| Long-term debt | 0 | -942 | 1.056 | 1.052 | 1.043 | 1.032 | 1.032 | 1.022 | 1.050 | 1.023 |
| Short-term debt | 6.447 | -5.305 | 7.025 | 8.524 | 9.740 | 9.948 | 11.021 | 9.284 | 8.721 | 8.678 |
| Total debt | 6.447 | -6.247 | 8.080 | 9.576 | 10.783 | 10.980 | 12.053 | 10.305 | 9.771 | 9.701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Klaus Ellis Henriques | Board of Directors | 0 companies |
| Bajram Idrizi | Board of Directors | 0 companies |