| Revenue | DKK -10K | -30% |
| EBITDA | DKK -10K | +30% |
| Net profit | DKK 5K | +192% |
| Total assets | DKK 281K | +2% |
| Equity | DKK 273K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | -22 | -16 | -18 | -284 | 146 | 136 | 4 | -197 | -27 | -10 | -15 | -14 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -141 | 31 | 0 | -18 | -284 | 146 | 136 | 4 | -194 | -39 | -10 | -15 | -14 | -10 |
| Depreciation & amort. | -0 | 55 | -8 | -0 | -0 | -3 | -2 | -3 | 1 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -141 | -24 | -8 | -18 | -284 | 143 | 134 | 0 | -195 | -39 | -10 | -15 | -14 | -10 |
| Net financials | -248 | -93 | -20 | -18 | -17 | -18 | -9 | -1 | 82 | 12 | 22 | 6 | 7 | 16 |
| Profit before tax | -389 | -117 | -28 | -36 | -169 | 124 | 125 | 406 | -113 | -27 | 12 | -8 | -7 | 6 |
| Tax | 222 | 33 | 15 | 25 | 66 | 27 | 28 | 69 | -25 | 89 | 3 | -2 | -1 | 1 |
| Net profit | -611 | -150 | -43 | -61 | -235 | 97 | 97 | 338 | -88 | -116 | 9 | -6 | -5 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.893 | 5.788 | 5.764 | 5.737 | 5.718 | 5.699 | 5.783 | 5.969 | 1.960 | 1.664 | 291 | 281 | 274 | 281 |
| Equity | 2.478 | 4.283 | 4.239 | 4.178 | 3.943 | 4.040 | 4.138 | 4.475 | 1.887 | 1.571 | 280 | 273 | 268 | 273 |
| Long-term debt | 1.453 | 1.454 | 1.454 | 1.454 | 1.454 | 1.451 | 1.374 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Short-term debt | 1.963 | 51 | 71 | 105 | 321 | 208 | 271 | 1.494 | 73 | 93 | 11 | 8 | 6 | 6 |
| Total debt | 3.415 | 1.505 | 1.525 | 1.559 | 1.775 | 1.659 | 1.645 | 1.494 | 73 | 93 | 11 | 8 | 6 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TS Management | Management | 2005 | — | — |
LJ Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UDSYN A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Larsen | Chief Executive Officer | 0 companies |
| Torben Steen Jeppesen | Management | 0 companies |
| Lilly Jeppesen | Audit | 0 companies |
| Mads Krarup Kjær | Chairman | 0 companies |
| Jens Pave | Board of Directors | 0 companies |
| Niels Conrad Højlund Hansen | Board of Directors | 0 companies |