| Revenue | DKK 31K | +10% |
| EBITDA | DKK 22K | +10% |
| Net profit | DKK 21K | +6% |
| Total assets | DKK 138K | +22% |
| Equity | DKK 129K | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 677 | 650 | 814 | 828 | 787 | 565 | 0 | 28 | 31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 22 | 18 | 85 | 93 | 80 | 567 | -0 | 20 | 22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 22 | 18 | 85 | 93 | 80 | 567 | -0 | 20 | 22 |
| Net financials | 6 | 6 | 0 | 14 | 0 | -6 | -1 | -1 | -1 |
| Profit before tax | 28 | 24 | 86 | 107 | 80 | 561 | -1 | 20 | 21 |
| Tax | 7 | 13 | 19 | 25 | 29 | 125 | -3 | -0 | 1 |
| Net profit | 21 | 11 | 66 | 82 | 51 | 436 | 2 | 20 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 559 | 488 | 711 | 753 | 592 | 269 | 88 | 113 | 138 |
| Equity | 373 | 284 | 351 | 393 | 251 | 236 | 88 | 108 | 129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 174 | 194 | 344 | 340 | 325 | 33 | 0 | 5 | 10 |
| Total debt | 174 | 194 | 344 | 340 | 325 | 33 | 0 | 5 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ADMIKONCEPT ApS | Company | 25.0% | 25.0% | 2007 |
SUDERBÆK CONSULTING ApS | Company | 100.0% | 100.0% | 2017 |
Holdingselskabet Ikast ApS | Company | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Schmidt Johannsen | Management | 0 companies |
| Allan Berthelsen Christensen | Board of Directors | 0 companies |