| Revenue | DKK 377K | -353% |
| EBITDA | DKK -266K | -71% |
| Net profit | DKK -273K | -89% |
| Total assets | DKK 149K | -31% |
| Equity | DKK -198K | -363% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 17 | -2 | -2 | 263 | 146 | 38 | 276 | 57 | 54 | 99 | -149 | 377 |
| Staff expenses | -0 | -0 | -0 | -0 | -245 | -419 | -0 | -1 | -15 | -9 | -8 | -6 | -643 |
| EBITDA | 15 | 17 | -2 | -2 | 18 | -273 | 39 | 275 | 42 | 45 | 91 | -155 | -266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -21 | -21 | -16 | -26 | -21 | -21 | -28 | -7 | -7 |
| EBIT | 15 | 17 | -2 | -2 | -3 | -294 | 23 | 249 | 21 | 24 | 63 | -162 | -273 |
| Net financials | -1 | 0 | 7 | 0 | 0 | -0 | -12 | 0 | -1 | -1 | -0 | -1 | -0 |
| Profit before tax | 15 | 17 | 5 | -2 | -3 | -294 | 11 | 249 | 20 | 23 | 62 | -163 | -273 |
| Tax | 4 | 4 | 1 | -0 | -0 | -0 | -0 | -0 | 4 | 4 | 19 | -18 | -0 |
| Net profit | 11 | 12 | 4 | -2 | -3 | -294 | 11 | 249 | 16 | 20 | 44 | -145 | -273 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 188 | 195 | 200 | 198 | 370 | 180 | 165 | 304 | 190 | 307 | 327 | 214 | 149 |
| Equity | 164 | 176 | 180 | 178 | 175 | -119 | -108 | 141 | 156 | 176 | 220 | 75 | -198 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24 | 19 | 20 | 20 | 195 | 299 | 273 | 164 | 33 | 130 | 107 | 138 | 347 |
| Total debt | 24 | 19 | 20 | 20 | 195 | 299 | 273 | 164 | 33 | 130 | 107 | 138 | 347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2023 | — | — |
LS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LSA INTERNATIONAL HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Sanne Kjeldsteen | Management | 0 companies |
| Lars Siggaard Andersen | Management | 0 companies |
| Peter Balling | Board of Directors | 0 companies |
| John Robert Andersen | Chairman | 0 companies |