| Revenue | DKK 2,9M | -29% |
| EBITDA | DKK 2,9M | -29% |
| Net profit | DKK 2,8M | -34% |
| Total assets | DKK 18,4M | +15% |
| Equity | DKK 16,8M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -8 | -5 | -5 | -11 | -6 | -7 | -8 | -7 | -7 | -7 | -13 | 4.081 | 2.904 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -8 | -5 | -5 | -11 | -6 | -7 | -8 | -7 | -7 | -7 | -13 | 4.072 | 2.893 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -8 | -5 | -5 | -11 | -6 | -7 | -8 | -7 | -7 | -7 | -13 | 4.072 | 2.893 |
| Net financials | 54 | -225 | 1.105 | 1.068 | 930 | 515 | 713 | 588 | 1.779 | 2.091 | 3.042 | 2.041 | 4.125 | 2.908 |
| Profit before tax | 47 | -233 | 1.100 | 1.063 | 919 | 509 | 706 | 580 | 1.771 | 2.084 | 3.036 | 2.028 | 4.116 | 2.898 |
| Tax | 12 | -0 | -0 | -0 | -0 | -0 | 3 | -2 | -2 | 39 | -13 | -3 | -88 | 107 |
| Net profit | 34 | -233 | 1.100 | 1.063 | 919 | 509 | 703 | 582 | 1.773 | 2.044 | 3.049 | 2.032 | 4.205 | 2.791 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 488 | 268 | 1.326 | 2.268 | 6.087 | 5.495 | 5.098 | 4.590 | 6.328 | 7.670 | 9.919 | 11.483 | 15.955 | 18.426 |
| Equity | 430 | 197 | 1.296 | 2.264 | 3.083 | 3.490 | 4.090 | 4.566 | 6.231 | 7.526 | 9.824 | 11.356 | 14.971 | 16.761 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.000 | 1.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 58 | 71 | 30 | 4 | 1.004 | 1.004 | 1.008 | 24 | 96 | 144 | 95 | 127 | 984 | 1.665 |
| Total debt | 58 | 71 | 30 | 4 | 3.004 | 2.004 | 1.008 | 24 | 96 | 144 | 95 | 127 | 984 | 1.665 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2003 | — | — |
SF Management | Management | 2003 | — | — |
DB Management | Management | 2003 | — | — |
SF Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sørensen | Management | 0 companies |
| Steen Falsner | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |