| Revenue | DKK 172K | -55% |
| EBITDA | DKK -539K | -241% |
| Net profit | DKK -672K | -316% |
| Total assets | DKK 1,3M | -56% |
| Equity | DKK 341K | -66% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 226 | 236 | 395 | 432 | 378 | 349 | 358 | 418 | 365 | 376 | 381 | 383 | 172 |
| Staff expenses | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 193 | 202 | 394 | 432 | 378 | 349 | 358 | 418 | 365 | 376 | 381 | 383 | -539 |
| Depreciation & amort. | -0 | -0 | 34 | 33 | 43 | -34 | -48 | -49 | -34 | -55 | -58 | -62 | -71 |
| EBIT | 193 | 202 | 360 | 399 | 335 | 315 | 310 | 369 | 331 | 322 | 323 | 321 | -610 |
| Net financials | -463 | -31 | -5 | -270 | 144 | -202 | -450 | 22 | 164 | -399 | -315 | 49 | -70 |
| Profit before tax | -271 | 171 | 355 | 129 | 479 | 113 | -139 | 391 | 494 | -77 | 8 | 370 | -679 |
| Tax | 8 | 25 | 61 | 74 | 59 | 55 | 54 | 68 | 62 | 62 | 63 | 59 | -8 |
| Net profit | -279 | 146 | 294 | 55 | 421 | 58 | -193 | 323 | 432 | -140 | -55 | 311 | -672 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.826 | 3.876 | 3.862 | 3.914 | 3.918 | 3.792 | 3.414 | 3.421 | 3.763 | 3.191 | 2.833 | 2.964 | 1.319 |
| Equity | — | -494 | -199 | -144 | 276 | 334 | 142 | 465 | 897 | 757 | 702 | 1.013 | 341 |
| Long-term debt | 3.435 | 3.231 | 1.576 | 1.704 | 1.288 | 1.460 | 1.339 | 1.216 | 1.091 | 962 | 871 | 807 | 0 |
| Short-term debt | 2.591 | 2.637 | 2.485 | 2.350 | 2.340 | 1.976 | 1.901 | 1.700 | 1.726 | 1.413 | 1.209 | 1.084 | 975 |
| Total debt | 6.026 | 5.868 | 4.061 | 4.054 | 3.628 | 3.436 | 3.240 | 2.916 | 2.816 | 2.375 | 2.080 | 1.891 | 975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Founder | Founder | 2004 | — | — |
KB Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Shu-Ling Liao | Founder | 0 companies |
| Karl Børge Nielsen | Audit | 0 companies |