| Revenue | DKK -39K | -18% |
| EBITDA | DKK -39K | +65% |
| Net profit | DKK 156K | +239% |
| Total assets | DKK 1,9M | +12% |
| Equity | DKK 1,7M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -102 | -59 | -362 | -67 | -134 | -92 | -78 | -47 | -101 | -62 | -60 | -55 | -48 | -39 |
| Staff expenses | -50 | -50 | -50 | -50 | -50 | -50 | -50 | -0 | -0 | -32 | -100 | -96 | -64 | -0 |
| EBITDA | -152 | -109 | -412 | -117 | -184 | -142 | -128 | -156 | -101 | -94 | -160 | -151 | -112 | -39 |
| Depreciation & amort. | -0 | -0 | -0 | -20 | -75 | -59 | -59 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -152 | -109 | -412 | -137 | -259 | -201 | -187 | -164 | -101 | -94 | -160 | -151 | -112 | -39 |
| Net financials | -1.508 | -367 | 6.643 | 1.267 | 93 | 1.654 | -1.820 | -4.577 | -7.362 | 2.260 | 510 | 88 | -1 | 195 |
| Profit before tax | -1.660 | -432 | 6.231 | 1.130 | -166 | 1.453 | -2.007 | -4.741 | -7.463 | 2.166 | 350 | -63 | -112 | 156 |
| Tax | -236 | 158 | 831 | 630 | 78 | 635 | -433 | 93 | -2 | 475 | 74 | -0 | -0 | -0 |
| Net profit | -1.423 | -590 | 5.400 | 501 | -244 | 818 | -1.573 | -4.834 | -7.461 | 1.690 | 276 | -63 | -112 | 156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.338 | 29.729 | 35.480 | 34.081 | 31.913 | 33.073 | 30.487 | 25.698 | 19.113 | 20.578 | 20.105 | 1.675 | 1.660 | 1.857 |
| Equity | 31.256 | 29.666 | 35.066 | 33.566 | 31.822 | 32.483 | 30.410 | 25.524 | 18.009 | 19.699 | 19.976 | 1.612 | 1.500 | 1.656 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 82 | 63 | 414 | 494 | 63 | 560 | 77 | 174 | 1.104 | 879 | 130 | 63 | 160 | 201 |
| Total debt | 82 | 63 | 414 | 494 | 63 | 560 | 77 | 174 | 1.104 | 879 | 130 | 63 | 160 | 201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sarroli ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Line Søe | Chief Executive Officer | 0 companies |
| Kirsten Søe Pedersen | Management | 0 companies |