| Revenue | DKK 733K | +35% |
| EBITDA | DKK 1,6M | +284% |
| Net profit | DKK 1,1M | +262% |
| Total assets | DKK 10,3M | +21% |
| Equity | DKK 6,1M | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 389 | 477 | 425 | 267 | 35 | 504 | 294 | 395 | 441 | 474 | 476 | 571 | 545 | 733 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -10 | -127 | -120 | -120 | -120 | -120 |
| EBITDA | 361 | 558 | 425 | 288 | -72 | 423 | 294 | 335 | 431 | 1.709 | 223 | -1.844 | 425 | 1.629 |
| Depreciation & amort. | -0 | -0 | -0 | -139 | -48 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 361 | 558 | 425 | 149 | -120 | 423 | 294 | 335 | 431 | 1.709 | 223 | -1.844 | 425 | 1.629 |
| Net financials | -183 | -1.222 | -514 | -166 | -226 | -189 | -132 | -85 | -82 | -74 | -97 | -47 | -41 | -51 |
| Profit before tax | 178 | -664 | -89 | -16 | -164 | 234 | 161 | 249 | 349 | 1.635 | 126 | -1.891 | 384 | 1.578 |
| Tax | 24 | 40 | 65 | 26 | 91 | 57 | 36 | 54 | 352 | 364 | 28 | -636 | 85 | 495 |
| Net profit | 154 | -705 | -154 | -43 | -255 | 178 | 126 | 195 | -3 | 1.271 | 98 | -1.255 | 299 | 1.083 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.291 | 10.247 | 9.985 | 9.791 | 9.577 | 9.547 | 9.510 | 9.520 | 9.523 | 10.860 | 10.740 | 8.453 | 8.470 | 10.263 |
| Equity | 5.049 | 4.248 | 4.093 | 4.051 | 3.796 | 3.973 | 4.019 | 5.105 | 5.102 | 6.283 | 6.291 | 4.836 | 5.076 | 6.098 |
| Long-term debt | 4.108 | 4.978 | 4.841 | 4.658 | 4.515 | 4.355 | 4.159 | 2.957 | 2.749 | 2.570 | 2.132 | 1.746 | 1.508 | 1.269 |
| Short-term debt | 409 | 338 | 280 | 339 | 613 | 509 | 587 | 659 | 539 | 513 | 795 | 794 | 753 | 1.339 |
| Total debt | 5.242 | 5.315 | 5.121 | 4.997 | 5.129 | 4.864 | 4.746 | 3.616 | 3.288 | 3.083 | 2.927 | 2.540 | 2.261 | 2.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2024 | — | — |
PL Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2018 | |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Lorentzen | Management | 0 companies |
| Per Lorentzen | Management | 0 companies |