| Revenue | DKK 914K | +40% |
| EBITDA | DKK 967K | +48% |
| Net profit | DKK 754K | -49% |
| Total assets | DKK 697K | -33% |
| Equity | DKK -2,9M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -137 | -109 | 4 | 36 | -9 | 162 | 548 | 514 | 1.806 | 1.762 | 1.035 | 654 | 914 |
| Staff expenses | -1 | -2 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | 81 | -64 | 2 | 536 | -9 | 228 | 548 | -304 | 1.731 | 246 | 680 | 654 | 967 |
| Depreciation & amort. | 421 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -7 | -54 | -54 | -185 | 0 | -0 |
| EBIT | -435 | 81 | -64 | 2 | 536 | -9 | 228 | 548 | -311 | 1.677 | 192 | 495 | 654 | 967 |
| Net financials | -594 | 4.480 | -2.288 | -229 | 314 | -0 | 0 | 0 | -0 | -0 | -6 | -3 | -1 | -0 |
| Profit before tax | -1.028 | 4.738 | -2.352 | -227 | 849 | -9 | 228 | 548 | -311 | 1.676 | 186 | 492 | 653 | 967 |
| Tax | -0 | 2 | -0 | -0 | -0 | -0 | -2 | -0 | 15 | -67 | 65 | -111 | -830 | 213 |
| Net profit | -1.028 | 4.735 | -2.352 | -227 | 849 | -9 | 231 | 548 | -326 | 1.743 | 121 | 603 | 1.483 | 754 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.585 | 3.039 | 946 | 316 | 221 | 222 | 359 | 297 | 803 | 1.128 | 1.143 | 70 | 1.044 | 697 |
| Equity | -5.048 | 9.783 | -12.136 | -8.943 | -8.093 | -8.102 | -7.871 | -7.323 | -7.649 | -5.964 | -5.842 | -5.107 | -3.625 | -2.871 |
| Long-term debt | 12.565 | -11.043 | 8.830 | 8.830 | 8.297 | 8.297 | 8.184 | 7.545 | 7.796 | 6.841 | 6.615 | 4.868 | 4.417 | 525 |
| Short-term debt | 69 | -317 | 855 | 429 | 17 | 27 | 46 | 75 | 641 | 251 | 357 | 309 | 251 | 3.042 |
| Total debt | 12.634 | -11.360 | 9.685 | 9.259 | 8.314 | 8.324 | 8.230 | 7.620 | 8.437 | 7.092 | 6.972 | 5.178 | 4.668 | 3.567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2001 | |
| Individual | 20.0% | 20.0% | 2001 | |
VESTJYSK BANK A/S | Company | 0.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Steffensen | Management | 0 companies |
| Hans Erik Steffensen | Board of Directors | 0 companies |