| Revenue | DKK 1,2M | +10% |
| EBITDA | DKK 1,2M | -52% |
| Net profit | DKK 659K | -58% |
| Total assets | DKK 27,3M | +1% |
| Equity | DKK 12,2M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 310 | 421 | 413 | 320 | 269 | 523 | 596 | 627 | 702 | 669 | 700 | 1.235 | 1.076 | 1.182 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 238 | 421 | 413 | 320 | 3.712 | 523 | 596 | 627 | 1.402 | 669 | 700 | 6.971 | 2.444 | 1.182 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 238 | 421 | 413 | 320 | 3.712 | 523 | 596 | 627 | 1.402 | 669 | 700 | 6.971 | 2.444 | 1.182 |
| Net financials | -463 | -442 | -144 | -132 | -128 | -121 | -109 | -82 | -80 | -178 | 143 | -341 | -451 | -339 |
| Profit before tax | -225 | -21 | 270 | 187 | 3.584 | 402 | 488 | 545 | 1.322 | 491 | 843 | 6.630 | 1.993 | 843 |
| Tax | -0 | -0 | -0 | -0 | -222 | 86 | 105 | 118 | 289 | 106 | 183 | 1.457 | 439 | 183 |
| Net profit | -225 | -21 | 270 | 187 | 3.806 | 316 | 383 | 427 | 1.034 | 385 | 660 | 5.173 | 1.554 | 659 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.982 | 8.511 | 8.563 | 8.494 | 12.160 | 12.138 | 12.423 | 12.793 | 14.015 | 12.499 | 12.195 | 25.528 | 26.889 | 27.288 |
| Equity | 48 | 852 | 1.122 | 1.309 | 5.115 | 4.709 | 5.092 | 5.519 | 6.552 | 4.937 | 5.097 | 9.971 | 11.524 | 12.184 |
| Long-term debt | 7.490 | 7.278 | 7.087 | 6.894 | 6.697 | 6.499 | 6.300 | 6.098 | 5.896 | 5.826 | 5.336 | 11.866 | 11.324 | 10.003 |
| Short-term debt | 445 | 380 | 354 | 290 | 348 | 343 | 339 | 368 | 468 | 533 | 415 | 1.054 | 1.061 | 2.117 |
| Total debt | 7.934 | 7.659 | 7.441 | 7.185 | 7.045 | 6.842 | 6.639 | 6.465 | 6.364 | 6.359 | 5.751 | 12.921 | 12.385 | 12.120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2004 | — | — |
FT Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NANKAS HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
PRETTY GIRLS ApS | Company | 20.0% | 20.0% | 2019 |
BRANDT INVEST A/S | Company | 20.0% | 20.0% | 2013 |
Brandt Consulting ApS | Company | 20.0% | 20.0% | 2022 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sørensen | Management | 0 companies |
| Flemming Therkelsen | Management | 0 companies |
| Charlotte Lykkegaard Therkelsen | Board of Directors | 0 companies |
| Jørn Brandt | Board of Directors | 0 companies |
| Dan Børge Larsen | Chairman | 0 companies |