| Revenue | DKK 135K | +25% |
| EBITDA | DKK -322K | +21% |
| Net profit | DKK 1,9M | +22% |
| Total assets | DKK 26,9M | +14% |
| Equity | DKK 24,3M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 42 | 108 | 108 | 135 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -23 | -9 | -13 | -363 | -9 | -10 | -80 | -175 | -222 | -182 | -328 | -410 | -322 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | -9 | -13 | -363 | -9 | -10 | -80 | -175 | -222 | -182 | -328 | -410 | -322 |
| Net financials | 662 | 1.105 | 1.235 | 1.542 | 1.654 | 1.019 | 1.763 | 3.273 | 4.034 | 4.259 | 3.088 | 1.881 | 2.223 |
| Profit before tax | 640 | 1.095 | 1.222 | 1.178 | 1.644 | 1.009 | 1.683 | 3.099 | 3.812 | 4.077 | 2.760 | 1.471 | 1.901 |
| Tax | -15 | 16 | 15 | 15 | 11 | 6 | -15 | -27 | 1 | 20 | 42 | -82 | 8 |
| Net profit | 655 | 1.079 | 1.207 | 1.163 | 1.633 | 1.003 | 1.697 | 3.126 | 3.811 | 4.057 | 2.718 | 1.553 | 1.893 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.862 | 5.571 | 6.609 | 7.772 | 9.434 | 10.277 | 13.299 | 14.934 | 19.308 | 23.971 | 27.345 | 23.595 | 26.873 |
| Equity | 3.816 | 4.847 | 6.004 | 7.118 | 8.700 | 9.652 | 11.296 | 14.368 | 18.124 | 22.124 | 22.385 | 23.178 | 24.321 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 723 | 605 | 654 | 734 | 625 | 2.001 | 564 | 1.183 | 1.845 | 4.960 | 415 | 2.548 |
| Total debt | 45 | 723 | 605 | 654 | 734 | 625 | 2.001 | 564 | 1.183 | 1.845 | 4.960 | 415 | 2.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2004 | — | — |
SF Management | Management | 2004 | — | — |
DB Management | Management | 2004 | — | — |
SF Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sørensen | Management | 0 companies |
| Steen Falsner | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |