| Revenue | DKK -49K | -156% |
| EBITDA | DKK -49K | -162% |
| Net profit | DKK -41K | -188% |
| Total assets | DKK 308K | -25% |
| Equity | DKK 3K | -93% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 920 | 1.876 | 1.494 | — | 1.438 | 2.403 | 2.439 | 88 | -49 |
| Staff expenses | -410 | -651 | -403 | -308 | -281 | -360 | -670 | -2 | -0 |
| EBITDA | 464 | 1.141 | 977 | 897 | 977 | 1.910 | 1.544 | 80 | -49 |
| Depreciation & amort. | 156 | 167 | -196 | -216 | -305 | -183 | -181 | -0 | -0 |
| EBIT | 308 | 973 | 782 | 681 | 672 | 1.727 | 1.363 | 80 | -49 |
| Net financials | -268 | -313 | -321 | -260 | -241 | -225 | -164 | -11 | -3 |
| Profit before tax | 40 | 660 | 461 | 421 | 432 | 1.502 | 1.199 | 69 | -53 |
| Tax | 10 | 172 | 113 | 103 | 96 | 330 | 224 | 22 | -12 |
| Net profit | 30 | 488 | 348 | 318 | 336 | 1.172 | 975 | 47 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.756 | 12.600 | 14.037 | 12.286 | 13.671 | 14.802 | 4.764 | 411 | 308 |
| Equity | 239 | 727 | 725 | 1.043 | 1.379 | 2.550 | 3.525 | 44 | 3 |
| Long-term debt | 5.199 | 8.805 | 8.754 | 8.740 | 8.735 | 8.698 | 0 | 0 | 0 |
| Short-term debt | 4.273 | 3.025 | 4.527 | 2.454 | 3.506 | 3.467 | 851 | 70 | 8 |
| Total debt | 9.471 | 11.830 | 13.281 | 11.194 | 12.241 | 12.165 | 851 | 70 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
MB Unofficial title | Unofficial title | 2021 | — | — |
LI Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS ILSØE HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Michael Bach Jensen | Unofficial title | 0 companies |
| Lars Ilsøe Nielsen | Management | 0 companies |