| Revenue | DKK -53K | -44% |
| EBITDA | DKK -53K | +44% |
| Net profit | DKK -1,1M | -121% |
| Total assets | DKK 10,4M | -22% |
| Equity | DKK 10,1M | -24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.050 | 333 | 1.714 | 188 | -1.545 | -50 | -55 | -111 | -33 | -34 | -52 | -97 | -96 | -53 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -93 | -2 | 1.714 | -62 | -1.545 | -50 | -55 | -111 | -33 | -34 | -52 | -97 | -96 | -53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -93 | -2 | 1.714 | -62 | -1.545 | -50 | -55 | -111 | -33 | -34 | -52 | -97 | -96 | -53 |
| Net financials | -1.860 | 348 | 1.668 | 317 | -41 | 517 | 139 | 384 | 780 | 1.681 | 3.068 | 5.360 | 5.593 | -1.125 |
| Profit before tax | -1.953 | 346 | 1.649 | 256 | -1.548 | 467 | 83 | 273 | 747 | 1.646 | 3.016 | 5.263 | 5.497 | -1.179 |
| Tax | 55 | 19 | -11 | 45 | 19 | -11 | -15 | -25 | -6 | -8 | -22 | -6 | -24 | -41 |
| Net profit | -2.009 | 328 | 1.660 | 211 | -1.567 | 478 | 98 | 297 | 753 | 1.654 | 3.038 | 5.269 | 5.521 | -1.138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.548 | 3.870 | 6.090 | 5.487 | 3.433 | 1.661 | 1.114 | 1.438 | 1.765 | 3.219 | 6.754 | 10.194 | 13.334 | 10.437 |
| Equity | 1.709 | 1.787 | 3.174 | 2.585 | 1.018 | 1.496 | 1.094 | 1.391 | 1.745 | 3.199 | 5.636 | 9.705 | 13.237 | 10.098 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.839 | 2.084 | 2.917 | 2.902 | 2.415 | 165 | 20 | 46 | 20 | 20 | 1.118 | 489 | 98 | 138 |
| Total debt | 1.839 | 2.084 | 2.917 | 2.902 | 2.415 | 165 | 20 | 46 | 20 | 20 | 1.118 | 489 | 98 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2012 | — | — |
ML Management | Management | 2014 | — | — |
OG Audit | Audit | 2002 | — | — |
BR Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO RAMLYNG HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Simon Skriver Holding ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 | |
Hanghøj Lech Holding ApS | Company | 10.0% | 10.0% | 2024 |
Johannesen Bülow Holding ApS | Company | 5.0% | 5.0% | 2024 |
LMLconsulting ApS | Company | 10.0% | 10.0% | 2016 |
SLJ 2016 Holding ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Gert Hansen | Management | 0 companies |
| Martin Langelund | Management | 0 companies |
| Ove Gert Ward Olsen | Audit | 0 companies |
| Bo Ramlyng | Management | 0 companies |
| Jesper Fabricius | Chairman | 0 companies |