| Revenue | — | — |
| EBITDA | DKK -22K | +26% |
| Net profit | DKK 626K | +949% |
| Total assets | DKK 6,6M | +11% |
| Equity | DKK 5,4M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.626 | 3.278 | 3.815 | 4.006 | 3.424 | 3.561 | 3.541 | 3.206 | 15 | — | — | — | — | — |
| Staff expenses | -2.743 | -2.524 | -3.151 | -3.128 | -2.583 | -2.820 | -2.715 | -2.723 | -894 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 883 | 754 | 664 | 877 | 841 | 741 | 826 | 482 | 5.318 | -69 | -70 | -36 | -29 | -22 |
| Depreciation & amort. | -79 | -60 | -81 | -188 | -166 | -213 | -115 | -164 | 3.128 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 803 | 694 | 582 | 689 | 675 | 528 | 710 | 318 | 2.190 | -69 | -70 | -36 | -29 | -22 |
| Net financials | -75 | 234 | 340 | 223 | 134 | 595 | 347 | 484 | 1.024 | 2.794 | -1.597 | 1.665 | -65 | 824 |
| Profit before tax | 728 | 927 | 923 | 912 | 809 | 1.123 | 1.057 | 802 | 3.215 | 2.725 | -1.666 | 1.629 | -94 | 802 |
| Tax | 149 | 192 | 180 | 187 | 161 | 325 | 207 | 186 | 490 | 611 | -138 | 133 | -21 | 176 |
| Net profit | 579 | 735 | 742 | 725 | 648 | 798 | 851 | 616 | 2.725 | 2.114 | -1.528 | 1.496 | -74 | 626 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.915 | 3.185 | 3.839 | 3.786 | 4.073 | 4.716 | 5.069 | 5.279 | 7.425 | 8.662 | 5.452 | 6.941 | 5.913 | 6.583 |
| Equity | 1.620 | 1.855 | 1.947 | 1.922 | 1.970 | 2.768 | 3.019 | 3.135 | 5.360 | 6.974 | 4.446 | 5.842 | 5.268 | 5.394 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.296 | 1.330 | 1.891 | 1.864 | 2.103 | 1.905 | 1.982 | 2.057 | 1.957 | 1.548 | 1.006 | 967 | 534 | 1.063 |
| Total debt | 1.296 | 1.330 | 1.891 | 1.864 | 2.103 | 1.905 | 1.982 | 2.057 | 1.957 | 1.548 | 1.006 | 967 | 534 | 1.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Staal | Management | 0 companies |