| Revenue | DKK 1,5M | +13% |
| EBITDA | DKK 430K | -9% |
| Net profit | DKK 251K | +25% |
| Total assets | DKK 2,2M | +18% |
| Equity | DKK 1M | +32% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.868 | 1.644 | 1.390 | 1.827 | 2.352 | 2.430 | 2.088 | 1.729 | 1.874 | 2.370 | 2.320 | 1.138 | 1.310 | 1.474 |
| Staff expenses | -1.590 | -1.239 | -1.220 | -1.201 | -1.742 | -1.968 | -1.788 | -1.355 | -1.458 | -1.829 | -1.803 | -919 | -839 | -1.044 |
| EBITDA | 278 | 404 | 32 | 626 | 610 | 462 | 299 | 374 | 415 | 541 | 517 | 219 | 470 | 430 |
| Depreciation & amort. | -274 | -328 | -328 | -220 | -213 | -350 | -420 | -331 | -290 | -240 | -265 | -315 | -201 | -100 |
| EBIT | 3 | 77 | -295 | 406 | 397 | 112 | -122 | 43 | 126 | 301 | 253 | -96 | 270 | 330 |
| Net financials | -112 | -80 | -89 | -55 | -36 | -51 | -52 | -64 | -47 | -21 | -20 | -28 | -11 | -7 |
| Profit before tax | -108 | -3 | -384 | 351 | 361 | 61 | -174 | -21 | 79 | 281 | 232 | -124 | 258 | 323 |
| Tax | -26 | 1 | -0 | 7 | 81 | 14 | -38 | -3 | 18 | 64 | 54 | -25 | 57 | 72 |
| Net profit | -82 | -4 | -384 | 345 | 280 | 46 | -136 | -18 | 61 | 217 | 178 | -99 | 201 | 251 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.970 | 1.859 | 1.549 | 1.330 | 2.483 | 2.383 | 2.345 | 2.631 | 2.466 | 2.344 | 2.475 | 1.799 | 1.848 | 2.175 |
| Equity | 105 | 101 | -283 | 61 | 341 | 388 | 252 | 234 | 295 | 512 | 690 | 591 | 792 | 1.043 |
| Long-term debt | 591 | 361 | 250 | 117 | 802 | 594 | 930 | 765 | 317 | 351 | 355 | 264 | 191 | 50 |
| Short-term debt | 1.274 | 1.398 | 1.583 | 1.152 | 1.339 | 1.398 | 1.163 | 1.633 | 1.855 | 1.437 | 1.332 | 871 | 758 | 954 |
| Total debt | 1.866 | 1.758 | 1.833 | 1.269 | 2.142 | 1.992 | 2.093 | 2.397 | 2.172 | 1.788 | 1.687 | 1.135 | 949 | 1.005 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Staal | Management | 0 companies |