| Revenue | DKK 58K | -8% |
| EBITDA | DKK 58K | -8% |
| Net profit | DKK 48K | +523% |
| Total assets | DKK 192K | -77% |
| Equity | DKK 21K | +112% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | 55 | 50 | 48 | 47 | 51 | 48 | 42 | 48 | 62 | 58 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 44 | 55 | 50 | 48 | 47 | 51 | 48 | 42 | 48 | 62 | 58 |
| Depreciation & amort. | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -0 |
| EBIT | 27 | 38 | 32 | 30 | 29 | 33 | 31 | 24 | 31 | 45 | 58 |
| Net financials | -53 | -57 | -55 | -44 | -37 | -30 | -28 | -28 | -53 | -31 | -14 |
| Profit before tax | -27 | -19 | -22 | -13 | -8 | 3 | 3 | -4 | -22 | 14 | 44 |
| Tax | 6 | -0 | -0 | -0 | -0 | -1 | 3 | 3 | -0 | 6 | -5 |
| Net profit | -33 | -19 | -22 | -13 | -8 | 3 | 0 | -7 | -22 | 8 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 923 | 906 | 888 | 871 | 853 | 837 | 828 | 879 | 889 | 831 | 192 |
| Equity | -87 | -106 | -129 | -142 | -150 | -147 | -146 | -153 | -175 | -168 | 21 |
| Long-term debt | 589 | 550 | 510 | 469 | 514 | 514 | 514 | 514 | 514 | 514 | 0 |
| Short-term debt | 422 | 462 | 507 | 544 | 489 | 469 | 460 | 518 | 549 | 484 | 171 |
| Total debt | 1.011 | 1.012 | 1.017 | 1.013 | 1.003 | 983 | 974 | 1.032 | 1.064 | 999 | 171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2000 | — | — |
PV Management | Management | 1991 | — | — |
FS Management | Management | 2006 | — | — |
SL | Audit | 1991 | — | — |
JA Management | Management | 2006 | — | — |
SC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JIMMI LAURSEN HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
FLEMMING SCHROLL HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Gilberg | Management | 0 companies |
| Per Vinther Møller | Management | 0 companies |
| Flemming Schroll | Management | 0 companies |
| Simon Leicht Simonsen | Audit | 0 companies |
| Jimmi Abildgaard Laursen | Management | 0 companies |
| Stig Calle Hansen | Chief Executive Officer | 0 companies |
| Pia Møller | Board of Directors | 0 companies |
| Frode Petter Gilberg | Board of Directors | 0 companies |
| Morten Bøe | Board of Directors | 0 companies |