| Revenue | DKK -13K | +1% |
| EBITDA | DKK -13K | -1% |
| Net profit | DKK 914K | -67% |
| Total assets | DKK 10,5M | +3% |
| Equity | DKK 8,1M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 0 | -4 | -0 | -3 | — | -6 | -12 | -12 | -12 | -12 | -13 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4 | -5 | -4 | -0 | -3 | 0 | -6 | -12 | -12 | -12 | -12 | -13 | -13 |
| Depreciation & amort. | -21 | -21 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -26 | -15 | -0 | -3 | 0 | -6 | -12 | -12 | -12 | -12 | -13 | -13 |
| Net financials | -2 | 2 | 965 | 327 | 507 | 0 | 898 | 1.528 | 603 | -2.459 | 2.017 | 2.764 | 909 |
| Profit before tax | -20 | -24 | 950 | 327 | 503 | 0 | 892 | 1.515 | 591 | -2.471 | 2.005 | 2.751 | 896 |
| Tax | -5 | -5 | -3 | -0 | -0 | -0 | -0 | -11 | -10 | -11 | -2 | -26 | -18 |
| Net profit | -15 | -19 | 953 | 327 | 503 | 0 | 892 | 1.527 | 601 | -2.460 | 2.008 | 2.777 | 914 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 433 | 416 | 1.388 | 1.470 | 2.081 | 0 | 4.129 | 6.218 | 6.344 | 3.721 | 6.613 | 10.187 | 10.517 |
| Equity | -847 | -867 | 86 | 413 | 916 | 0 | 2.712 | 4.239 | 4.839 | 2.379 | 4.387 | 7.164 | 8.078 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 825 | 689 | 526 |
| Short-term debt | 1.273 | 1.280 | 1.302 | 1.057 | 1.165 | 0 | 1.417 | 1.980 | 1.504 | 1.341 | 1.401 | 2.334 | 1.913 |
| Total debt | 1.273 | 1.280 | 1.302 | 1.057 | 1.165 | 0 | 1.417 | 1.980 | 1.504 | 1.341 | 2.226 | 3.023 | 2.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2005 | — | — |
SF Management | Management | 2005 | — | — |
DB Management | Management | 2005 | — | — |
SF Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2017 |
| 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 |