| Revenue | DKK 293K | +19% |
| EBITDA | DKK 90K | +726% |
| Net profit | DKK 43K | +173% |
| Total assets | DKK 636K | -3% |
| Equity | DKK 529K | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 246 | 224 | 227 | 198 | 119 | 168 | 562 | 458 | 417 | 454 | 336 | 405 | 246 | 293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -159 | -437 | -423 | -269 | -455 | -233 | -260 | -260 | -203 |
| EBITDA | 153 | 156 | 113 | -148 | 15 | 8 | 125 | 35 | 147 | -0 | 103 | 145 | -14 | 90 |
| Depreciation & amort. | 36 | -36 | -36 | -0 | -0 | -0 | -12 | -19 | -19 | -30 | -60 | -60 | -60 | -30 |
| EBIT | 117 | 120 | 77 | -148 | 15 | 8 | 113 | 16 | 128 | -30 | 43 | 85 | -74 | 60 |
| Net financials | -139 | -113 | -93 | -835 | 89 | 20 | -42 | -5 | -6 | -32 | -14 | -4 | -2 | -3 |
| Profit before tax | 3 | 14 | -8 | -241 | 104 | 12 | 71 | 10 | 122 | -63 | 29 | 81 | -77 | 57 |
| Tax | 7 | 0 | 3 | 118 | 15 | 3 | 25 | 3 | 29 | -14 | 7 | 19 | -17 | 13 |
| Net profit | -4 | 14 | -11 | -359 | 90 | 9 | 47 | 7 | 93 | -49 | 22 | 62 | -60 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.181 | 4.137 | 4.089 | 3.844 | 1.138 | 1.528 | 667 | 950 | 910 | 1.241 | 949 | 923 | 659 | 636 |
| Equity | 1.236 | 1.250 | 1.141 | 682 | 671 | 576 | 517 | 417 | 510 | 460 | 482 | 545 | 485 | 529 |
| Long-term debt | 1.503 | 1.429 | 1.332 | 0 | 0 | 0 | 0 | 0 | 0 | 136 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.404 | 1.422 | 1.581 | 3.161 | 468 | 951 | 147 | 532 | 401 | 644 | 466 | 379 | 174 | 108 |
| Total debt | 2.907 | 2.851 | 2.913 | 3.161 | 468 | 951 | 147 | 532 | 401 | 781 | 466 | 379 | 174 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Management | Management | 2022 | — | — |
SN Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Lilian Darmer | Management | 0 companies |
| Søren Nielsen | Audit | 0 companies |