| Revenue | DKK 158K | +30% |
| EBITDA | DKK 158K | +204% |
| Net profit | DKK -14K | +88% |
| Total assets | DKK 3,9M | -5% |
| Equity | DKK 379K | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208 | 220 | 155 | 211 | 217 | 191 | 252 | 188 | 206 | 150 | 169 | 122 | 158 |
| Staff expenses | -26 | -11 | -21 | -49 | -28 | -24 | -24 | -61 | -49 | -36 | -27 | -70 | -0 |
| EBITDA | 183 | 209 | 134 | 163 | 188 | 167 | 228 | 127 | 156 | 114 | 143 | 52 | 158 |
| Depreciation & amort. | -28 | -29 | -31 | -32 | -32 | -32 | -38 | -37 | -37 | -38 | -39 | -40 | -45 |
| EBIT | 155 | 180 | 103 | 131 | 156 | 135 | 190 | 90 | 119 | 76 | 104 | 12 | 114 |
| Net financials | -154 | -156 | -155 | -154 | -147 | -133 | -128 | -144 | -81 | -79 | -75 | -123 | -131 |
| Profit before tax | 0 | 24 | -52 | -23 | 9 | 2 | 61 | -54 | 38 | -3 | 29 | -111 | -17 |
| Tax | -2 | 3 | -12 | -5 | 2 | 1 | 14 | -15 | -20 | 10 | -9 | 6 | -3 |
| Net profit | 3 | 21 | -40 | -18 | 7 | 1 | 48 | -39 | 58 | -13 | 38 | -116 | -14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.854 | 2.830 | 2.893 | 2.862 | 2.835 | 3.506 | 3.469 | 3.440 | 3.402 | 3.401 | 3.400 | 4.081 | 3.884 |
| Equity | -42 | -22 | -61 | -79 | -72 | 470 | 518 | 479 | 485 | 472 | 509 | 393 | 379 |
| Long-term debt | 2.209 | 2.157 | 2.207 | 2.133 | 2.043 | 1.945 | 1.842 | 1.824 | 1.716 | 1.604 | 1.552 | 2.587 | 2.534 |
| Short-term debt | 658 | 669 | 733 | 800 | 856 | 934 | 957 | 999 | 1.097 | 1.218 | 1.239 | 1.008 | 881 |
| Total debt | 2.866 | 2.826 | 2.940 | 2.932 | 2.898 | 2.879 | 2.800 | 2.823 | 2.814 | 2.821 | 2.791 | 3.595 | 3.415 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 33.3% | 2025 | |
| Individual | 50.0% | 10.0% | 2025 | |
LYNNERUP-LARSEN ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|