| Revenue | DKK 1,2M | +3% |
| EBITDA | DKK 648K | -47% |
| Net profit | DKK 707K | -31% |
| Total assets | DKK 64,9M | +0% |
| Equity | DKK 27M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -7 | 121 | 62 | 196 | 607 | 1.073 | 1.257 | 1.330 | 1.272 | 1.251 | 1.178 | 1.164 | 1.198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -323 | -282 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -7 | 121 | 1.280 | 1.494 | 4.541 | 3.356 | 1.061 | 1.812 | 4.427 | 4.751 | -1.782 | 1.214 | 648 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -764 | -5 | -5 | -12 | -12 | -12 | -4 | -0 | -0 |
| EBIT | 0 | -7 | 121 | 1.280 | 1.494 | 3.777 | 3.351 | 1.056 | 1.800 | 4.415 | 4.739 | -1.786 | 1.214 | 648 |
| Net financials | -5 | 0 | -66 | -243 | -153 | -497 | -412 | -372 | -478 | 7.732 | 4.818 | -2.102 | -115 | 20 |
| Profit before tax | -5 | -7 | 55 | 1.036 | 1.341 | 3.281 | 2.939 | 684 | 1.322 | 12.147 | 9.557 | -3.888 | 1.099 | 669 |
| Tax | 452 | -0 | -0 | -0 | 138 | 724 | 657 | 153 | 295 | 867 | 933 | -546 | 67 | -38 |
| Net profit | -457 | -7 | 55 | 1.036 | 1.203 | 2.557 | 2.282 | 531 | 1.027 | 11.280 | 8.624 | -3.341 | 1.032 | 707 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 170 | 3.801 | 11.100 | 26.794 | 38.125 | 40.877 | 47.992 | 48.702 | 62.369 | 69.535 | 64.950 | 64.946 | 64.891 |
| Equity | -9 | -16 | 39 | 2.776 | 3.979 | 6.535 | 7.118 | 7.649 | 8.676 | 19.956 | 28.581 | 25.239 | 26.271 | 26.978 |
| Long-term debt | 0 | 0 | 2.754 | 7.987 | 4.122 | 27.975 | 27.615 | 32.128 | 31.733 | 31.326 | 30.944 | 30.706 | 30.415 | 30.062 |
| Short-term debt | 9 | 186 | 1.009 | 337 | 18.542 | 2.740 | 4.612 | 6.530 | 6.459 | 8.553 | 6.699 | 6.338 | 5.569 | 5.273 |
| Total debt | 9 | 186 | 3.762 | 8.324 | 22.664 | 30.715 | 32.227 | 38.658 | 38.192 | 39.879 | 37.643 | 37.044 | 35.985 | 35.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2000 | — | — |
LV Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.C. VALENTIN HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
CAPA2 HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Lykke Andersen | Management | 0 companies |
| Lars Valentin | Management | 0 companies |