| Revenue | DKK 897K | -23% |
| EBITDA | DKK 277K | -49% |
| Net profit | DKK 232K | -46% |
| Total assets | DKK 1,8M | -15% |
| Equity | DKK 1,4M | -11% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 859 | 680 | 868 | 1.164 | 897 |
| Staff expenses | -618 | -596 | -712 | -618 | -620 |
| EBITDA | 242 | 84 | 129 | 541 | 277 |
| Depreciation & amort. | -38 | -36 | -36 | -36 | -36 |
| EBIT | 204 | 48 | 93 | 505 | 241 |
| Net financials | 20 | 19 | 29 | 53 | 63 |
| Profit before tax | 224 | 67 | 122 | 557 | 304 |
| Tax | 50 | 17 | 34 | 125 | 72 |
| Net profit | 174 | 50 | 88 | 432 | 232 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.579 | 1.404 | 1.553 | 2.126 | 1.805 |
| Equity | 1.070 | 1.020 | 1.108 | 1.540 | 1.372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 468 | 350 | 420 | 568 | 424 |
| Total debt | 468 | 350 | 420 | 568 | 424 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SL Management | Management | 2001 |
| Former (1) | ||
PA Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Deputy Chairman | 2021 | |
| Former (4) | ||
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 2001 – 2021 | |
| Board of Directors | 2001 – 2021 | |
| Chairman | 2001 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Søren Lau Andersen | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Oliver Lau Andersen | Chairman | 0 companies |
| Lars Riis-Vestergaard | Board of Directors | 0 companies |
| Henning Tage Andersen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Emil Lau Andersen | Deputy Chairman | 0 companies |