| Revenue | DKK -72K | +4% |
| EBITDA | DKK -682K | +0% |
| Net profit | DKK -237K | -104% |
| Total assets | DKK 51,4M | -2% |
| Equity | DKK 50M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 141 | 143 | 102 | 80 | 81 | -59 | -191 | -57 | -74 | -22 | -85 | -38 | -69 | -72 |
| Staff expenses | -0 | -225 | -528 | -478 | -479 | -481 | -467 | -465 | -407 | -418 | -526 | -618 | -616 | -611 |
| EBITDA | 141 | -82 | -426 | -398 | -398 | -541 | -695 | -523 | -481 | -440 | -611 | -656 | -685 | -682 |
| Depreciation & amort. | -63 | -63 | -63 | -69 | -99 | -125 | -70 | -72 | -72 | -70 | -68 | -64 | -64 | -64 |
| EBIT | 77 | -145 | -489 | -467 | -497 | -666 | -766 | -595 | -553 | -510 | -679 | -721 | -750 | -747 |
| Net financials | 402 | 3.069 | 5.275 | 4.504 | -37 | 3.833 | 781 | 819 | 3.394 | 11.923 | -4.925 | 3.221 | 6.681 | 428 |
| Profit before tax | 479 | 2.924 | 4.785 | 4.038 | -533 | 3.167 | 16 | 224 | 2.840 | 11.412 | -5.604 | 2.501 | 5.932 | -319 |
| Tax | 120 | 301 | 857 | 1.000 | -107 | 748 | 18 | 87 | 641 | 2.516 | -22 | -0 | 629 | -81 |
| Net profit | 359 | 2.623 | 3.928 | 3.038 | -426 | 2.419 | -2 | 137 | 2.200 | 8.897 | -5.581 | 2.501 | 5.303 | -237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.242 | 38.111 | 42.432 | 44.446 | 42.326 | 44.811 | 42.645 | 42.673 | 45.222 | 54.894 | 46.530 | 48.396 | 52.548 | 51.435 |
| Equity | 35.162 | 37.685 | 41.513 | 43.550 | 42.124 | 44.443 | 42.441 | 42.472 | 44.564 | 51.349 | 45.655 | 48.041 | 52.259 | 50.022 |
| Long-term debt | 34 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46 | 392 | 920 | 877 | 202 | 330 | 192 | 172 | 635 | 3.526 | 875 | 354 | 282 | 1.413 |
| Total debt | 80 | 426 | 920 | 877 | 202 | 330 | 192 | 172 | 635 | 3.526 | 875 | 354 | 282 | 1.413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2003 | — | — |
SF Management | Management | 2003 | — | — |
DB Management | Management | 2003 | — | — |
BM Management | Management | 2021 | — | — |
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 |
| Birgit Mettine Troelsen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |