| Revenue | DKK 640K | +11% |
| EBITDA | DKK -102K | -311% |
| Net profit | DKK 243K | -69% |
| Total assets | DKK 14,5M | -8% |
| Equity | DKK 10M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -4 | -4 | -9 | -5 | -13 | 18 | 164 | 459 | 351 | 496 | 497 | 576 | 640 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -101 | -304 | -497 | -554 | -698 | -710 | -602 | -765 |
| EBITDA | -4 | -4 | -4 | -9 | -5 | -13 | -8 | -239 | -27 | -257 | -137 | -191 | -25 | -102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -55 | -41 | -2 | -28 | -28 | -48 | -72 |
| EBIT | -4 | -4 | -4 | -9 | -5 | -13 | -54 | -294 | -69 | -259 | -164 | -219 | -73 | -174 |
| Net financials | 232 | 321 | 350 | 448 | 554 | 9.326 | 61 | 428 | 459 | 891 | 1.048 | 1.820 | 1.174 | 373 |
| Profit before tax | 227 | 316 | 345 | 439 | 549 | 9.312 | 7 | 134 | 390 | 632 | 884 | 1.602 | 1.101 | 199 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -0 | 172 | 180 | 364 | 312 | -45 |
| Net profit | 227 | 316 | 345 | 439 | 549 | 9.312 | 7 | 136 | 390 | 460 | 704 | 1.238 | 790 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 442 | 836 | 1.181 | 1.607 | 2.132 | 9.527 | 10.276 | 12.312 | 13.238 | 13.236 | 14.022 | 15.020 | 15.822 | 14.508 |
| Equity | -909 | -592 | -247 | 192 | 691 | 9.503 | 9.211 | 9.047 | 9.037 | 8.997 | 9.351 | 10.339 | 10.728 | 9.971 |
| Long-term debt | 0 | 0 | 0 | 0 | 18 | 11 | 982 | 2.653 | 3.839 | 3.837 | 3.725 | 3.886 | 3.801 | 3.682 |
| Short-term debt | 1.351 | 1.429 | 1.428 | 1.414 | 1.441 | 23 | 83 | 611 | 362 | 231 | 674 | 497 | 1.024 | 645 |
| Total debt | 1.351 | 1.429 | 1.428 | 1.414 | 1.441 | 23 | 1.066 | 3.264 | 4.201 | 4.067 | 4.399 | 4.383 | 4.824 | 4.327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2006 | — | — |
SF Management | Management | 2006 | — | — |
DB Management | Management | 2006 | — | — |
SF Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| 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 |