| Revenue | DKK 4,2M | -18% |
| EBITDA | DKK 475K | -72% |
| Net profit | DKK 227K | -82% |
| Total assets | DKK 5,9M | -9% |
| Equity | DKK 2M | -31% |
| Employees | 9 | — |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.926 | 616 | 6.165 | 1.809 | 3.319 | 2.465 | 2.361 | 3.361 | 3.300 | 3.183 | 5.140 | 4.227 |
| Staff expenses | -385 | -4.648 | -2.766 | -1.523 | -2.114 | -1.603 | -2.189 | -3.227 | -2.786 | -2.820 | -3.418 | -3.752 |
| EBITDA | -3.311 | -4.032 | 3.399 | 286 | 1.204 | 862 | 172 | 134 | 514 | 364 | 1.722 | 475 |
| Depreciation & amort. | -0 | -12 | -30 | -21 | -17 | -14 | -0 | -13 | -33 | -61 | -82 | -104 |
| EBIT | -3.311 | -4.044 | 3.369 | 264 | 1.188 | 848 | 172 | 121 | 481 | 302 | 1.640 | 371 |
| Net financials | -100 | -185 | -55 | -42 | 190 | 181 | -58 | 22 | -116 | -184 | -68 | -82 |
| Profit before tax | -3.411 | -4.229 | 3.314 | 222 | 1.378 | 1.029 | 114 | 143 | 365 | 119 | 1.572 | 289 |
| Tax | -853 | -1.051 | 797 | 50 | 304 | 228 | 20 | 29 | 69 | 37 | 347 | 62 |
| Net profit | -2.558 | -3.178 | 2.518 | 172 | 1.074 | 801 | 93 | 114 | 296 | 82 | 1.225 | 227 |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.171 | 5.650 | 3.543 | 3.588 | 3.964 | 4.178 | 4.307 | 4.831 | 5.489 | 5.899 | 6.424 | 5.862 |
| Equity | 629 | -2.549 | -31 | 140 | 1.214 | 1.515 | 1.109 | 1.223 | 1.519 | 1.601 | 2.826 | 1.952 |
| Long-term debt | 0 | 0 | 748 | 770 | 793 | 817 | 866 | 1.351 | 1.392 | 1.433 | 947 | 981 |
| Short-term debt | 3.542 | 8.199 | 2.827 | 2.677 | 1.957 | 1.846 | 2.332 | 2.258 | 2.578 | 2.866 | 2.652 | 2.928 |
| Total debt | 3.542 | 8.199 | 3.574 | 3.447 | 2.750 | 2.663 | 3.199 | 3.609 | 3.970 | 4.298 | 3.599 | 3.910 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEDK Holding ApS | Company | 90.0% | 90.0% | 2024 |
CEDK HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
JPAW HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
LCMEI Holding ApS | Company | 10.0% | 10.0% | 2017 |
JPAW Holding ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Løgi Christensen | Management | 0 companies |
| Christian Wolff-Petersen | Chairman | 0 companies |
| Jane Wolff-Petersen | Board of Directors | 0 companies |