| Revenue | DKK 575K | -419% |
| EBITDA | DKK -483K | +72% |
| Net profit | DKK 9,2M | -42% |
| Total assets | DKK 253,5M | -1% |
| Equity | DKK 249,1M | +4% |
| Employees | 1 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -307 | -315 | -39 | -832 | -626 | -376 | -10.190 | -12.512 | -2.345 | -26.075 | -180 | 575 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -500 | -1.100 | -780 | -932 | -1.085 | -1.085 | -348 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -712 | -522 | -757 | -925 | -1.129 | -1.152 | -12.068 | -13.810 | -4.145 | -28.035 | -1.729 | -483 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 229 | 246 | 280 | 296 | -295 | -1.367 | -653 | -690 | -438 | -222 | -216 | -215 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -941 | -768 | -1.037 | -1.221 | -1.424 | -2.519 | -12.720 | -14.500 | -4.583 | -28.258 | -1.945 | -699 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.929 | 17.320 | 18.182 | 12.651 | 169.556 | -19.147 | 20.059 | 6.122 | 26.333 | -66.797 | 23.816 | 12.457 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 14.988 | 12.037 | 17.211 | 11.430 | 168.132 | -21.666 | 17.608 | 4.678 | 25.343 | -68.624 | 21.871 | 11.759 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 565 | 926 | 1.159 | 332 | 2.022 | -2.572 | 6.309 | 3.991 | 6.427 | -7.284 | 6.055 | 2.536 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 14.423 | 11.111 | 16.052 | 11.098 | 166.110 | -19.094 | 11.299 | 687 | 18.916 | -61.340 | 15.816 | 9.223 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.135 | 100.769 | 115.216 | 126.149 | 295.133 | 271.686 | 286.991 | 286.089 | 315.298 | 240.579 | 254.859 | 253.457 |
| Equity | — | — | — | — | — | — | — | — | — | — | 86.608 | 97.520 | 113.371 | 124.460 | 290.470 | 270.876 | 282.175 | 281.362 | 298.778 | 225.588 | 239.904 | 249.128 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 880 | 3.240 | 1.836 | 1.687 | 4.466 | 810 | 4.816 | 4.356 | 16.506 | 14.991 | 14.955 | 4.330 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.514 | 3.240 | 1.836 | 1.687 | 4.466 | 810 | 4.816 | 4.356 | 16.506 | 14.991 | 14.955 | 4.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lis Sørensen | Management | 0 companies |