| Revenue | DKK 496K | -13% |
| EBITDA | DKK -259K | +41% |
| Net profit | DKK 4,7M | -36% |
| Total assets | DKK 153,2M | +2% |
| Equity | DKK 131,9M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 1.312 | 1.761 | 1.183 | 519 | 573 | 568 | 584 | 566 | 530 | 571 | 496 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -736 | -567 | -746 | -613 | -536 | -639 | -646 | -609 | -455 |
| EBITDA | -547 | -835 | -1.035 | 213 | 801 | 447 | -48 | -173 | -222 | 933 | 827 | 84 | -438 | -259 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -547 | -835 | -1.035 | 213 | 801 | 447 | -48 | -173 | -222 | 933 | 827 | 84 | -438 | -259 |
| Net financials | 678 | -724 | 6.033 | 3.909 | 11.997 | 23.635 | 2.043 | -4.452 | 2.856 | 16.513 | 14.174 | 2.661 | 10.651 | 7.457 |
| Profit before tax | 1.088 | 4.040 | 8.849 | 4.122 | 12.798 | 24.082 | 4.696 | -4.625 | 2.634 | 17.209 | 14.451 | 1.839 | 8.799 | 5.158 |
| Tax | 93 | 396 | -220 | -87 | 520 | 2.033 | -213 | -2.002 | -693 | 2.352 | 1.525 | -200 | 1.395 | 452 |
| Net profit | 995 | 3.644 | 9.068 | 4.209 | 12.278 | 22.049 | 4.909 | -2.623 | 3.327 | 14.857 | 12.925 | 2.039 | 7.404 | 4.706 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.579 | 45.216 | 54.658 | 74.741 | 91.389 | 107.533 | 113.099 | 105.020 | 107.933 | 125.107 | 139.583 | 140.741 | 149.942 | 153.236 |
| Equity | 36.305 | 39.949 | 49.017 | 53.176 | 65.454 | 87.503 | 92.412 | 86.789 | 90.062 | 104.863 | 117.789 | 119.827 | 127.231 | 131.938 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.983 | 10.919 | 10.741 | 10.686 | 10.400 | 10.544 |
| Short-term debt | 3.233 | 2.002 | 5.114 | 20.806 | 24.707 | 18.047 | 18.476 | 18.115 | 6.888 | 7.502 | 9.050 | 8.696 | 10.973 | 9.559 |
| Total debt | 3.233 | 2.002 | 5.114 | 20.806 | 24.707 | 18.047 | 18.476 | 18.115 | 17.871 | 18.421 | 19.791 | 19.382 | 21.373 | 20.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 1993 | — | — |
GO Audit | Audit | 1993 | — | — |
DI Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Lillian Buah | Management | 0 companies |
| Gert Olander | Audit | 0 companies |
| Dorthe Irene Strøm | Management | 0 companies |