| Revenue | DKK 335K | -36% |
| EBITDA | DKK -31K | -117% |
| Net profit | DKK -49K | -139% |
| Total assets | DKK 941K | -16% |
| Equity | DKK 454K | -35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281 | 337 | 401 | 650 | 522 | 119 | 523 | 976 | 614 | 1.025 | 705 | 568 | 524 | 335 |
| Staff expenses | -223 | -323 | -386 | -484 | -250 | -81 | -372 | -834 | -417 | -814 | -517 | -397 | -343 | -365 |
| EBITDA | 58 | 14 | 16 | 166 | 272 | 38 | 151 | 142 | 198 | 210 | 188 | 171 | 181 | -31 |
| Depreciation & amort. | -0 | -10 | -11 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBIT | 58 | 4 | 4 | 154 | 260 | 25 | 139 | 129 | 185 | 198 | 175 | 159 | 169 | -43 |
| Net financials | -33 | -37 | -38 | -35 | -31 | -31 | -22 | -20 | -13 | -13 | -11 | -10 | -5 | -16 |
| Profit before tax | 25 | -34 | -34 | 119 | 228 | -5 | 117 | 109 | 173 | 185 | 165 | 148 | 163 | -59 |
| Tax | 6 | -0 | -0 | 17 | 53 | 1 | 28 | 27 | 41 | 43 | 39 | 36 | 39 | -10 |
| Net profit | 19 | -34 | -34 | 102 | 175 | -7 | 88 | 82 | 132 | 141 | 126 | 113 | 125 | -49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.017 | 1.091 | 1.110 | 1.076 | 1.094 | 1.313 | 1.119 | 1.045 | 1.031 | 1.046 | 983 | 1.127 | 1.116 | 941 |
| Equity | 217 | 184 | 150 | 252 | 327 | 120 | 209 | 291 | 373 | 515 | 541 | 653 | 703 | 454 |
| Long-term debt | 602 | 762 | 707 | 646 | 586 | 396 | 378 | 736 | 710 | 675 | 330 | 309 | 259 | 241 |
| Short-term debt | 198 | 146 | 252 | 178 | 180 | 797 | 533 | 375 | 286 | 174 | 112 | 165 | 155 | 247 |
| Total debt | 799 | 907 | 960 | 824 | 767 | 1.193 | 910 | 1.110 | 995 | 850 | 443 | 474 | 413 | 488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2004 | — | — |
SM Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOS HOLDING AF 2004 ApS | Company | 50.0% | 50.0% | 2005 |
JMA HOLDING AF 2004 ApS | Company | 25.0% | 25.0% | 2005 |
MINDEGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Per Andersen | Management | 0 companies |
| Susanne Mindegaard Andersen | Management | 0 companies |
| Jesper Mindegaard Andersen | Board of Directors | 0 companies |
| Louise Mindegaard Andersen | Board of Directors | 0 companies |