| Revenue | DKK 2,7M | +7% |
| EBITDA | DKK 2,7M | +7% |
| Net profit | DKK 1,3M | +12% |
| Total assets | DKK 37,3M | +1% |
| Equity | DKK 8,6M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -421 | -403 | 20 | 0 | 2.794 | 3.216 | 3.331 | 2.996 | 2.936 | 3.090 | 2.470 | 2.472 | 2.652 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -289 | -106 | -79 | -2.990 | -448 | 9.814 | 2.863 | 2.573 | 2.516 | 2.419 | 4.470 | 2.472 | 2.652 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -289 | -106 | -79 | -2.990 | -448 | 9.814 | 2.863 | 2.573 | 2.516 | 2.419 | 4.470 | 2.472 | 2.652 |
| Net financials | -942 | -998 | -1.189 | -879 | -472 | -450 | -385 | -313 | -266 | -239 | -706 | -949 | -939 |
| Profit before tax | -1.231 | -1.105 | -1.268 | -3.869 | -920 | 9.364 | 2.478 | 2.260 | 2.250 | 2.181 | 3.764 | 1.523 | 1.713 |
| Tax | -500 | -391 | -0 | 520 | -280 | 2.068 | 542 | 500 | 500 | 473 | 832 | 337 | 381 |
| Net profit | -731 | -714 | -1.268 | -4.389 | -640 | 7.296 | 1.936 | 1.760 | 1.750 | 1.708 | 2.932 | 1.186 | 1.331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.003 | 32.000 | 32.001 | 30.269 | 28.000 | 35.000 | 35.000 | 35.000 | 35.000 | 35.000 | 37.000 | 37.000 | 37.303 |
| Equity | 3.757 | 3.043 | 1.775 | -2.614 | -3.254 | 4.042 | 5.978 | 7.738 | 9.488 | 11.196 | 6.128 | 7.314 | 8.646 |
| Long-term debt | 18.320 | 18.024 | 17.542 | 25.285 | 25.058 | 22.608 | 21.125 | 19.124 | 17.641 | 16.639 | 20.672 | 19.882 | 19.106 |
| Short-term debt | 7.745 | 9.143 | 10.894 | 5.287 | 4.166 | 4.251 | 3.257 | 2.998 | 2.230 | 1.185 | 3.746 | 3.310 | 2.976 |
| Total debt | 26.065 | 27.167 | 28.436 | 30.573 | 29.224 | 26.860 | 24.382 | 22.122 | 19.872 | 17.824 | 24.418 | 23.192 | 22.083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Management | Management | 2022 | — | — |
BS Management | Management | 1999 | — | — |
IL Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
START INVEST ApS | Company | 50.0% | 50.0% | 2022 |
GH-Ejendomme ApS | Company | 50.0% | 50.0% | 2022 |
PORTEFØLJE MANAGEMENT ApS | Company | 10.0% | 10.0% | 2000 |
| Individual | 20.0% | 20.0% | 2000 | |
| Individual | 10.0% | 10.0% | 2000 | |
| Individual | 20.0% | 20.0% | 2000 | |
CASTAWAY HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 20.0% | 20.0% | 2000 | |
| Individual | 25.0% | 25.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ejner Andresen | Management | 0 companies |
| Birgitte Schou | Management | 0 companies |
| I/S Løven | Founder | 0 companies |
| Janne Beatrice Kofod | Board of Directors | 0 companies |
| Peter Michael Andersen | Chairman | 0 companies |