| Revenue | DKK 520K | -75% |
| EBITDA | DKK -371K | +18% |
| Net profit | DKK -607K | -53% |
| Total assets | DKK 3,3M | -26% |
| Equity | DKK 3,2M | -16% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.270 | 1.995 | 2.193 | 2.652 | 2.876 | 3.483 | 3.394 | 3.356 | 2.539 | 2.088 | 520 |
| Staff expenses | -2.191 | -2.109 | -2.185 | -2.155 | -2.332 | -2.640 | -2.875 | -2.886 | -2.538 | -2.061 | -809 |
| EBITDA | 79 | 282 | 416 | 496 | 545 | 843 | 518 | 470 | 2 | -449 | -371 |
| Depreciation & amort. | -12 | 5 | 7 | 20 | -28 | -28 | -28 | -21 | -3 | -6 | 117 |
| EBIT | 67 | 277 | 409 | 476 | 517 | 815 | 491 | 448 | -1 | -455 | -488 |
| Net financials | -112 | -166 | -186 | 284 | 191 | 48 | -221 | -69 | -155 | 100 | -119 |
| Profit before tax | 275 | 111 | 222 | 761 | 708 | 863 | 269 | 380 | -155 | -355 | -607 |
| Tax | 31 | -0 | 5 | 176 | 155 | 187 | 59 | 84 | -34 | 40 | -0 |
| Net profit | 243 | 111 | 217 | 585 | 553 | 676 | 211 | 296 | -121 | -396 | -607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.078 | 3.076 | 3.287 | 4.001 | 4.535 | 5.300 | 5.315 | 5.560 | 5.137 | 4.458 | 3.286 |
| Equity | 2.614 | 2.677 | 2.845 | 3.380 | 3.934 | 4.559 | 4.718 | 4.961 | 4.265 | 3.814 | 3.207 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 463 | 399 | 442 | 619 | 600 | 741 | 597 | 599 | 872 | 645 | 80 |
| Total debt | 463 | 399 | 442 | 619 | 600 | 741 | 597 | 599 | 872 | 645 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Unofficial title | Unofficial title | 2022 | — | — |
LS Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Chresten Haugaard | Unofficial title | 0 companies |
| Lene Schmidt | Management | 0 companies |