| Revenue | DKK 1,9M | +108% |
| EBITDA | DKK 1,2M | +730% |
| Net profit | DKK 876K | +2676% |
| Total assets | DKK 3,4M | -6% |
| Equity | DKK 2,4M | +56% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.055 | 1.207 | 975 | 649 | 1.422 | 1.522 | 1.767 | 1.195 | 1.472 | 2.085 | 1.391 | 944 | 934 | 1.940 |
| Staff expenses | -667 | -868 | -960 | -995 | -1.173 | -1.132 | -1.178 | -902 | -1.156 | -1.487 | -1.128 | -1.066 | -792 | -763 |
| EBITDA | 388 | 339 | 16 | -346 | 250 | 390 | 589 | 293 | 316 | 598 | 263 | -123 | 142 | 1.177 |
| Depreciation & amort. | -58 | -77 | -59 | -39 | 6 | -8 | -0 | -0 | -13 | -34 | -12 | -19 | -19 | -14 |
| EBIT | 330 | 262 | -44 | -385 | 243 | 382 | 589 | 293 | 302 | 564 | 251 | -142 | 122 | 1.163 |
| Net financials | -120 | -105 | -113 | -102 | -89 | -98 | -87 | -91 | -97 | -55 | -36 | -82 | -91 | -77 |
| Profit before tax | 209 | 157 | -157 | -487 | 155 | 284 | 503 | 202 | 206 | 508 | 215 | -224 | 32 | 1.086 |
| Tax | 56 | 39 | -6 | -0 | -0 | -0 | 101 | 56 | 54 | 115 | 57 | -2 | -0 | 211 |
| Net profit | 153 | 118 | -151 | -487 | 155 | 284 | 402 | 146 | 151 | 393 | 159 | -222 | 32 | 876 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.922 | 2.956 | 3.057 | 3.083 | 2.967 | 2.655 | 2.906 | 3.080 | 3.085 | 3.034 | 3.244 | 3.432 | 3.632 | 3.423 |
| Equity | 907 | 1.024 | 873 | 386 | 540 | 825 | 1.227 | 1.320 | 1.417 | 1.756 | 1.858 | 1.579 | 1.551 | 2.427 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.015 | 1.926 | 2.184 | 2.697 | 2.427 | 1.830 | 1.680 | 1.755 | 1.635 | 1.278 | 1.384 | 1.853 | 2.081 | 987 |
| Total debt | 2.015 | 1.926 | 2.184 | 2.697 | 2.427 | 1.830 | 1.680 | 1.755 | 1.667 | 1.278 | 1.384 | 1.853 | 2.081 | 987 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Founder | Founder | 1992 | — | — |
OC Audit | Audit | 1992 | — | — |
IB Founder | Founder | 1992 | — | — |
OS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scales Holding ApS | Company | 50.0% | 50.0% | 2024 |
J. Schlichter ApS | Company | 50.0% | 50.0% | 2024 |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Gottlieb Svensson | Founder | 0 companies |
| Ove Carlsen | Audit | 0 companies |
| Ib Bergmann | Founder | 0 companies |
| Ole Scales | Management | 0 companies |