| Revenue | DKK 120K | +345% |
| EBITDA | DKK 214K | +5068% |
| Net profit | DKK -1,4M | -237% |
| Total assets | DKK 8,2M | -12% |
| Equity | DKK -1,1M | -557% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.905 | 1.841 | 765 | 52 | -73 | 114 | 117 | 23 | 32 | 27 | 120 |
| Staff expenses | -979 | -668 | -162 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 926 | 1.173 | 843 | 60 | -73 | 673 | 117 | 37 | -693 | 4 | 214 |
| Depreciation & amort. | 75 | 65 | 58 | -26 | -11 | -25 | -36 | -35 | -34 | -34 | -29 |
| EBIT | 851 | 1.108 | 785 | 35 | -84 | 647 | 81 | 2 | -728 | -30 | 185 |
| Net financials | -288 | -651 | -647 | -198 | 1.418 | 238 | -98 | -568 | -1.098 | -468 | -1.567 |
| Profit before tax | 563 | 457 | 138 | -164 | 1.528 | 885 | 90 | -566 | -1.826 | -498 | -1.382 |
| Tax | 108 | 187 | 120 | 45 | 97 | 73 | 53 | -68 | -230 | -96 | -25 |
| Net profit | 455 | 270 | 18 | -209 | 1.431 | 812 | 37 | -498 | -1.596 | -403 | -1.357 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.301 | 9.303 | 9.138 | 9.657 | 11.976 | 13.641 | 12.508 | 12.579 | 11.013 | 9.428 | 8.250 |
| Equity | 982 | 1.252 | 1.270 | 861 | 2.092 | 2.904 | 2.741 | 2.243 | 646 | 244 | -1.113 |
| Long-term debt | 6.077 | 5.730 | 5.367 | 5.136 | 4.846 | 4.550 | 4.249 | 3.983 | 3.736 | 2.605 | 2.471 |
| Short-term debt | 1.968 | 2.023 | 2.351 | 3.506 | 4.712 | 5.710 | 5.095 | 5.998 | 6.505 | 6.550 | 6.887 |
| Total debt | 8.046 | 7.753 | 7.717 | 8.641 | 9.558 | 10.261 | 9.344 | 9.982 | 10.241 | 9.155 | 9.358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Unofficial title | Unofficial title | 2024 | — | — |
LI Founder | Founder | 1999 | — | — |
SF Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Nielsen | Unofficial title | 0 companies |
| Ligrema II af 1991 ApS | Founder | 0 companies |
| Sven Flemming Koch | Management | 0 companies |