| Revenue | DKK -96K | +22% |
| EBITDA | DKK -96K | -22% |
| Net profit | DKK 2,3M | +49% |
| Total assets | DKK 6,8M | +57% |
| Equity | DKK 6,6M | +53% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.184 | -133 | -36 | -13 | -270 | -83 | -42 | -77 | -68 | -79 | -96 |
| Staff expenses | -4.899 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 33 | -133 | -36 | -13 | -270 | -83 | -42 | -77 | -68 | -79 | -96 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 33 | -133 | -36 | -13 | -270 | -83 | -42 | -77 | -68 | -79 | -96 |
| Net financials | 730 | 88 | -65 | 210 | 434 | 2.024 | 13 | 824 | 843 | 1.605 | 2.377 |
| Profit before tax | 762 | -45 | -100 | 196 | 164 | 1.941 | -29 | 747 | 775 | 1.526 | 2.280 |
| Tax | 18 | -0 | -27 | -16 | -59 | -18 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 744 | -45 | -74 | 212 | 224 | 1.959 | -29 | 747 | 775 | 1.526 | 2.280 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.404 | 1.489 | 765 | 947 | 1.445 | 1.437 | 1.297 | 2.057 | 2.820 | 4.360 | 6.840 |
| Equity | — | 1.326 | 752 | 934 | 1.128 | 1.287 | 1.258 | 2.006 | 2.781 | 4.307 | 6.588 |
| Long-term debt | 654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.138 | 163 | 13 | 13 | 317 | 150 | 39 | 52 | 39 | 53 | 252 |
| Total debt | 5.792 | 163 | 13 | 13 | 317 | 150 | 39 | 52 | 39 | 53 | 252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HD Audit | Audit | 1999 | — | — |
BH Audit | Audit | 2007 | — | — |
LF Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
PH Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAFAMILIA HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
SPAR 2 HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
BACE HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
COD-HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Drachmann | Audit | 0 companies |
| Bent Heinrich Ejsted | Audit | 0 companies |
| Lars Frausing Basse | Chief Executive Officer | 0 companies |
| Poul Henning Frausing Basse | Management | 0 companies |
| Conni Marianne Basse | Board of Directors | 0 companies |
| Niels Christian Jørgensen | Board of Directors | 0 companies |
| Michael John Brandt | Board of Directors | 0 companies |
| Søren Christian Sinding | Chairman | 0 companies |
| Jørn Dybvad Vinge | Chairman | 0 companies |
| Peter Frausing Basse | Board of Directors | 0 companies |