| Revenue | DKK 115K | +10% |
| EBITDA | DKK 160K | -44% |
| Net profit | DKK 639K | -60% |
| Total assets | DKK 13,2M | +0% |
| Equity | DKK 12,9M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -4 | -4 | -9 | -5 | -11 | -65 | -12 | -8 | 16 | 81 | 108 | 104 | 115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -4 | -4 | -9 | -5 | -11 | -65 | -12 | -8 | 125 | 81 | -237 | 284 | 160 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -4 | -4 | -9 | -5 | -11 | -65 | -12 | -8 | 125 | 81 | -237 | 284 | 160 |
| Net financials | 232 | 321 | 350 | 449 | 555 | 9.351 | 65 | 495 | 491 | 989 | 891 | 1.566 | 1.859 | 532 |
| Profit before tax | 228 | 317 | 345 | 440 | 550 | 9.340 | 0 | 484 | 482 | 1.114 | 972 | 1.329 | 2.143 | 692 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 35 | 181 | 198 | 262 | 548 | 53 |
| Net profit | 228 | 317 | 345 | 440 | 550 | 9.340 | 0 | 484 | 447 | 933 | 774 | 1.067 | 1.596 | 639 |
| 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 | 10.106 | 8.791 | 8.674 | 8.757 | 9.689 | 10.460 | 11.474 | 13.099 | 13.151 |
| Equity | -909 | -593 | -247 | 193 | 743 | 10.083 | 8.783 | 8.667 | 8.714 | 9.447 | 10.021 | 10.888 | 12.284 | 12.862 |
| Long-term debt | 0 | 0 | 0 | 0 | 18 | 23 | 0 | 0 | 0 | 17 | 57 | 37 | 37 | 112 |
| Short-term debt | 1.351 | 1.429 | 1.428 | 1.414 | 1.389 | 23 | 8 | 8 | 8 | 15 | 103 | 323 | 554 | 8 |
| Total debt | 1.351 | 1.429 | 1.428 | 1.414 | 1.389 | 23 | 8 | 8 | 8 | 32 | 160 | 360 | 590 | 120 |
| 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 |