| Revenue | DKK 1,8M | +10% |
| EBITDA | DKK 547K | +138% |
| Net profit | DKK 343K | +93% |
| Total assets | DKK 1,5M | +33% |
| Equity | DKK 877K | +64% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70 | 96 | 98 | -1.746 | 234 | 186 | 1.225 | 635 | 992 | 1.609 | 1.858 | 1.603 | 1.770 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -40 | -561 | -681 | -836 | -1.115 | -1.424 | -1.373 | -1.223 |
| EBITDA | 70 | 96 | 98 | -1.050 | 200 | 55 | 521 | -45 | 156 | 494 | 434 | 230 | 547 |
| Depreciation & amort. | -0 | 174 | 174 | -348 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 70 | -78 | -76 | -1.398 | 200 | 55 | 521 | -45 | 156 | 494 | 434 | 230 | 547 |
| Net financials | -10 | -18 | -23 | -53 | -38 | -33 | -30 | -8 | 11 | 2 | -19 | 15 | -1 |
| Profit before tax | 60 | -96 | -98 | -1.451 | 163 | 22 | 491 | -53 | 167 | 496 | 415 | 245 | 546 |
| Tax | 15 | -27 | -24 | -174 | 36 | 5 | 110 | -10 | 37 | 116 | 89 | 67 | 203 |
| Net profit | 0 | -69 | -74 | -1.277 | 127 | 17 | 381 | -43 | 130 | 380 | 325 | 178 | 343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.590 | 5.629 | 5.618 | 214 | 139 | 302 | 334 | 67 | 527 | 686 | 1.025 | 1.094 | 1.457 |
| Equity | 518 | 449 | 375 | -902 | -775 | -758 | -377 | -420 | -290 | 90 | 416 | 535 | 877 |
| Long-term debt | 4.306 | 4.306 | 4.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 603 | 738 | 820 | 1.116 | 914 | 1.060 | 711 | 487 | 817 | 596 | 610 | 559 | 579 |
| Total debt | 4.909 | 5.044 | 5.082 | 1.116 | 914 | 1.060 | 711 | 487 | 817 | 596 | 610 | 559 | 579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Management | Management | 1999 | — | — |
LG Audit | Audit | 2010 | — | — |
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Lotte Alvil Vangborg | Management | 0 companies |
| Lis Guldager Eggert | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |