| Revenue | DKK 79K | -49% |
| EBITDA | DKK 2K | -97% |
| Net profit | DKK -69K | -134% |
| Total assets | DKK 30K | -41% |
| Equity | DKK -588K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 427 | 319 | 354 | 430 | 901 | 232 | 276 | 199 | 468 | 880 | 231 | 155 | 79 |
| Staff expenses | -121 | -137 | -59 | -182 | -100 | -219 | -443 | -566 | -609 | -697 | -174 | -86 | -77 |
| EBITDA | 306 | 182 | 295 | 249 | 801 | 13 | -167 | -366 | -141 | 183 | 57 | 69 | 2 |
| Depreciation & amort. | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -5 | -5 | -0 |
| EBIT | 299 | 182 | 295 | 249 | 801 | 13 | -167 | -366 | -141 | 177 | 51 | 64 | 2 |
| Net financials | -127 | -77 | -74 | -94 | -49 | -31 | -27 | -39 | -36 | -23 | -36 | 139 | -72 |
| Profit before tax | 172 | 106 | 220 | 155 | 752 | -18 | -194 | -405 | -177 | 155 | 15 | 203 | -69 |
| Tax | 45 | 34 | 66 | 58 | 172 | 3 | 2 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 128 | 71 | 154 | 97 | 580 | -21 | -196 | -405 | -177 | 155 | 15 | 203 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 606 | 555 | 464 | 513 | 368 | 130 | 190 | 56 | 80 | 297 | 95 | 51 | 30 |
| Equity | -1.456 | -1.385 | -1.231 | -1.134 | -553 | -574 | -430 | -814 | -992 | -787 | -722 | -519 | -588 |
| Long-term debt | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.062 | 1.940 | 1.695 | 1.647 | 921 | 704 | 620 | 871 | 1.071 | 1.084 | 816 | 570 | 618 |
| Total debt | 2.062 | 1.940 | 1.695 | 1.647 | 921 | 704 | 620 | 871 | 1.071 | 1.084 | 816 | 570 | 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2008 | — | — |
SS Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØREN STÆRMOSE HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Line Lange | Management | 0 companies |
| Søren Stærmose | Management | 0 companies |