| Revenue | DKK 229K | +17% |
| EBITDA | DKK 229K | +17% |
| Net profit | DKK 4,1M | -31% |
| Total assets | DKK 17,3M | +11% |
| Equity | DKK 17,1M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 71 | 70 | 62 | 65 | 67 | 66 | 66 | 66 | 65 | -60 | -65 | 195 | 229 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 71 | 70 | 62 | 65 | 67 | 66 | 66 | 66 | 55 | -60 | -65 | 195 | 229 |
| Depreciation & amort. | 25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -50 | -65 |
| EBIT | 46 | 45 | 38 | 40 | 42 | 42 | 41 | 41 | 31 | -85 | -90 | 146 | 164 |
| Net financials | 41 | -370 | 2.154 | -134 | -317 | 904 | 2.280 | 3.827 | -302 | 1.323 | 2.507 | 5.875 | 4.027 |
| Profit before tax | 87 | -324 | 2.192 | -94 | -274 | 946 | 2.322 | 3.868 | -272 | 1.238 | 2.417 | 6.021 | 4.191 |
| Tax | 6 | 2 | 10 | 24 | 24 | 5 | 9 | 9 | -0 | -39 | 14 | 30 | 79 |
| Net profit | 81 | -326 | 2.182 | -118 | -298 | 940 | 2.313 | 3.859 | -271 | 1.277 | 2.403 | 5.991 | 4.112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.981 | 2.647 | 4.741 | 4.026 | 3.640 | 4.601 | 6.353 | 10.096 | 11.397 | 9.179 | 11.009 | 15.628 | 17.338 |
| Equity | 2.915 | 2.579 | 4.552 | 3.934 | 3.534 | 4.371 | 5.934 | 9.686 | 7.614 | 8.778 | 10.567 | 15.440 | 17.052 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 | 36 | 152 | 49 | 57 | 175 | 360 | 346 | 3.719 | 326 | 361 | 107 | 209 |
| Total debt | 36 | 36 | 152 | 49 | 57 | 175 | 360 | 346 | 3.719 | 326 | 361 | 107 | 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2021 | — | — |
SS Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Skovbo Steinmüller | Management | 0 companies |
| Steen Slotholt | Audit | 0 companies |