| Revenue | DKK -30K | +20% |
| EBITDA | DKK -30K | -20% |
| Net profit | DKK -104K | -8% |
| Total assets | DKK 854K | +3% |
| Equity | DKK -2,6M | -4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.811 | -5.479 | -1.026 | 20 | 1.110 | -29 | -1 | -20 | -25 | -17 | -17 | -17 | -24 | -29 |
| Staff expenses | -1.441 | -1.200 | -278 | -41 | -3 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.179 | -6.679 | -1.304 | -21 | 1.108 | -43 | -1 | -20 | -25 | -17 | -17 | -17 | -24 | -29 |
| Depreciation & amort. | -0 | -214 | -51 | -165 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.179 | -6.893 | -1.355 | -186 | 1.108 | -43 | -1 | -20 | -25 | -17 | -17 | -17 | -24 | -29 |
| Net financials | 176 | -95 | -493 | -189 | 86 | -131 | -89 | -78 | -66 | -67 | -67 | -69 | -71 | -74 |
| Profit before tax | 1.355 | -6.988 | -1.847 | -376 | 1.194 | -174 | -90 | -98 | -90 | -83 | -84 | -86 | -96 | -104 |
| Tax | 358 | -1.558 | -403 | 1.322 | -0 | -0 | -465 | -8 | -1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 997 | -5.430 | -1.445 | -1.698 | 1.194 | -174 | 375 | -89 | -89 | -83 | -84 | -86 | -96 | -104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.306 | 6.119 | 5.931 | 1.271 | 1.544 | 824 | 1.231 | 731 | 742 | 760 | 782 | 805 | 829 | 854 |
| Equity | — | -196 | -1.641 | -3.338 | -2.145 | -2.319 | -1.943 | -2.033 | -2.122 | -2.205 | -2.289 | -2.375 | -2.471 | -2.574 |
| Long-term debt | 2.113 | 0 | 0 | 0 | 1.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.424 | 6.315 | 7.571 | 4.609 | 3.688 | 3.143 | 3.175 | 2.764 | 2.864 | 2.965 | 3.070 | 3.180 | 3.300 | 3.428 |
| Total debt | 5.537 | 6.315 | 7.571 | 4.609 | 3.688 | 3.143 | 3.175 | 2.764 | 2.864 | 2.965 | 3.070 | 3.180 | 3.300 | 3.428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HESØ INVEST A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Leth Vidriksen | Management | 0 companies |
| Helle Thomsen | Chairman | 0 companies |
| Karsten Vind | Board of Directors | 0 companies |
| Klaus Gad | Chairman | 0 companies |
| Henrik Munk Thomsen | Board of Directors | 0 companies |
| Karl Peter Korsgaard Sørensen | Board of Directors | 0 companies |
| Bent Christiansen | Board of Directors | 0 companies |
| Carsten Henriksen | Board of Directors | 0 companies |
| Alf Leth Vidriksen | Chairman | 0 companies |