| Revenue | DKK -758K | +15% |
| EBITDA | DKK -1,7M | -8% |
| Net profit | DKK -71K | +99% |
| Total assets | DKK 70,3M | +1% |
| Equity | DKK 68M | -2% |
| Employees | 6 | — |
| Item | 2000 | 2001 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 307 | 266 | -160 | 138 | 124 | -816 | -224 | -353 | -700 | 384 | -659 | -758 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -767 | -819 | -934 | -914 | -852 | -825 | -775 | -778 | -926 | -1.000 | -886 | -908 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -460 | -553 | -1.095 | -776 | -728 | -1.641 | -999 | -1.131 | -1.626 | -616 | -1.545 | -1.666 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -33 | -33 | -33 | -33 | -15 | -0 | -0 | -1 | -8 | -8 | -8 | -8 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -492 | -585 | -1.127 | -809 | -743 | -1.641 | -999 | -1.132 | -1.634 | -624 | -1.553 | -1.674 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.381 | 6.727 | 8.939 | 5.375 | 3.764 | 5.781 | 6.639 | -2.718 | 5.944 | -5.556 | -6.568 | 1.855 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.889 | 6.142 | 7.812 | 4.565 | 3.021 | 4.140 | 5.640 | -3.850 | 4.310 | -6.180 | -8.121 | 181 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 278 | 97 | 3 | -63 | 259 | -615 | 610 | 30 | 515 | -1.023 | 179 | 252 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.611 | 6.045 | 7.809 | 4.628 | 2.762 | 4.755 | 5.030 | -3.880 | 3.795 | -5.157 | -8.300 | -71 |
| Item | 2000 | 2001 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.476 | 67.907 | 75.587 | 78.381 | 77.797 | 93.298 | 91.506 | 82.679 | 87.460 | 80.943 | 69.681 | 70.291 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 60.274 | 66.221 | 73.929 | 77.521 | 75.705 | 83.883 | 85.528 | 81.492 | 85.174 | 78.847 | 69.047 | 67.976 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 40 | 40 | 41 | 42 | 44 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.196 | 1.682 | 1.657 | 860 | 2.092 | 9.415 | 5.964 | 1.147 | 2.246 | 2.055 | 589 | 2.270 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.196 | 1.682 | 1.657 | 860 | 2.092 | 9.415 | 5.978 | 1.187 | 2.286 | 2.096 | 631 | 2.314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Simonsen | Management | 0 companies |
| Bo Rigmond Sattrup | Board of Directors | 0 companies |
| Janus Skak Olufsen | Chairman | 0 companies |